Flat HA4 3 beds 2 baths

Field End Road, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£31,938

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

52%

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	£30,672	£31,132	£31,910	£32,708	£33,689	£160,112
Total Expenses	£23,913	£24,005	£24,126	£24,249	£24,390	£120,683
Profit Before Tax	£6,759	£7,127	£7,785	£8,459	£9,299	£39,429
Profit After Tax	£5,475	£5,773	£6,306	£6,852	£7,532	£31,938
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£5,480	£5,778	£15,806	£23,810	£30,099	£80,971
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change