Flat
HA4
2 beds
2 baths
Astral House, The Runway, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£20,431
↗ 19%After 5 Years
Change In Property Value
£35,098
↗ 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 | £21,948 | £22,277 | £22,834 | £23,405 | £24,107 | £114,572 |
| Total Expenses | £17,684 | £17,763 | £17,862 | £17,963 | £18,076 | £89,348 |
| Profit Before Tax | £4,264 | £4,514 | £4,972 | £5,442 | £6,031 | £25,224 |
| Profit After Tax | £3,454 | £3,656 | £4,028 | £4,408 | £4,885 | £20,431 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,153 | £35,098 |
| Net Return | £3,457 | £3,660 | £10,828 | £16,546 | £21,038 | £55,529 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change