Terraced HA4 2 beds 1 bath

Field End Road, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£34,638

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,609

↗ 10%After 5 Years

Return On Investment

53%

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	£30,768	£31,230	£32,010	£32,811	£33,795	£160,613
Total Expenses	£23,412	£23,470	£23,559	£23,650	£23,759	£117,850
Profit Before Tax	£7,356	£7,760	£8,451	£9,161	£10,036	£42,763
Profit After Tax	£5,958	£6,285	£6,846	£7,420	£8,129	£34,638
Change In Property Value	£5	£5	£9,999	£17,849	£23,751	£51,609
Net Return	£5,963	£6,290	£16,845	£25,269	£31,880	£86,247
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	20%	53%

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