Terraced HA4 1 bed 1 bath

Wheelers Drive, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£99,975First Year

Profit From Rental Income

After 5 Years

£7,306

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£32,878

↗ 10%After 5 Years

Return On Investment

40%

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	£15,924	£16,163	£16,567	£16,981	£17,491	£83,125
Total Expenses	£14,729	£14,764	£14,815	£14,868	£14,929	£74,106
Profit Before Tax	£1,195	£1,399	£1,752	£2,113	£2,561	£9,020
Profit After Tax	£968	£1,133	£1,419	£1,712	£2,075	£7,306
Change In Property Value	£3	£3	£6,370	£11,371	£15,131	£32,878
Net Return	£971	£1,136	£7,789	£13,082	£17,206	£40,184
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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