Semi Detached
HA4
3 beds
2 baths
Manor Gardens, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£45,184
↗ 24%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
55%
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 | £36,708 | £37,259 | £38,190 | £39,145 | £40,319 | £191,621 |
| Total Expenses | £26,984 | £27,050 | £27,154 | £27,261 | £27,389 | £135,839 |
| Profit Before Tax | £9,724 | £10,208 | £11,036 | £11,884 | £12,930 | £55,782 |
| Profit After Tax | £7,877 | £8,269 | £8,939 | £9,626 | £10,474 | £45,184 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £7,882 | £8,274 | £20,439 | £30,154 | £37,790 | £104,540 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change