Flat
HA4
2 beds
1 bath
Edwards Avenue, Ruislip, Middlesex HA4
London, England · HA4
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£25,548
↗ 20%After 5 Years
Change In Property Value
£41,286
↗ 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 | £25,824 | £26,211 | £26,867 | £27,538 | £28,364 | £134,805 |
| Total Expenses | £20,450 | £20,535 | £20,644 | £20,755 | £20,880 | £103,264 |
| Profit Before Tax | £5,374 | £5,676 | £6,223 | £6,784 | £7,485 | £31,541 |
| Profit After Tax | £4,353 | £4,598 | £5,041 | £5,495 | £6,062 | £25,548 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £4,357 | £4,602 | £13,040 | £19,773 | £25,063 | £66,834 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 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