Flat
HA4
2 beds
2 baths
Ellis Close, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£3,658
↗ 3%After 5 Years
Change In Property Value
£42,324
↗ 10%After 5 Years
Return On Investment
35%
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 | £20,496 | £20,803 | £21,324 | £21,857 | £22,512 | £106,992 |
| Total Expenses | £20,316 | £20,393 | £20,488 | £20,585 | £20,693 | £102,476 |
| Profit Before Tax | £180 | £410 | £835 | £1,271 | £1,819 | £4,516 |
| Profit After Tax | £146 | £332 | £677 | £1,030 | £1,473 | £3,658 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £150 | £336 | £8,877 | £15,667 | £20,951 | £45,981 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change