Flat HA4 2 beds 1 bath

Walnut Way, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£22,579

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 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	£23,568	£23,922	£24,520	£25,133	£25,887	£123,028
Total Expenses	£18,838	£18,920	£19,022	£19,127	£19,246	£95,153
Profit Before Tax	£4,730	£5,002	£5,497	£6,005	£6,641	£27,875
Profit After Tax	£3,831	£4,052	£4,453	£4,864	£5,379	£22,579
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,835	£4,055	£11,753	£17,895	£22,719	£60,257
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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