Detached
HA4
3 beds
1 bath
Pembroke Road, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£70,951
↗ 27%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
58%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,924 | £52,703 | £54,020 | £55,371 | £57,032 | £271,050 |
| Total Expenses | £36,441 | £36,530 | £36,672 | £36,818 | £36,995 | £183,456 |
| Profit Before Tax | £15,483 | £16,173 | £17,348 | £18,553 | £20,037 | £87,594 |
| Profit After Tax | £12,542 | £13,100 | £14,052 | £15,028 | £16,230 | £70,951 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £12,549 | £13,108 | £29,552 | £42,696 | £53,048 | £150,953 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change