Flat
HA4
2 beds
0 baths
Northdown Close, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£101,550First YearProfit From Rental Income
£19,007
↗ 19%After 5 Years
Change In Property Value
£33,343
↗ 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 | £20,856 | £21,169 | £21,698 | £22,241 | £22,908 | £108,871 |
| Total Expenses | £16,901 | £16,978 | £17,074 | £17,172 | £17,281 | £85,406 |
| Profit Before Tax | £3,955 | £4,191 | £4,624 | £5,069 | £5,626 | £23,466 |
| Profit After Tax | £3,204 | £3,395 | £3,746 | £4,106 | £4,557 | £19,007 |
| Change In Property Value | £3 | £3 | £6,460 | £11,531 | £15,345 | £33,343 |
| Net Return | £3,207 | £3,398 | £10,206 | £15,637 | £19,902 | £52,350 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 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