Semi Detached HA4 3 beds 1 bath

Coombe Drive, Ruislip HA4

London, England · HA4

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£47,240

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£38,304	£38,879	£39,851	£40,847	£42,072	£199,952
Total Expenses	£28,135	£28,204	£28,312	£28,423	£28,556	£141,631
Profit Before Tax	£10,169	£10,674	£11,538	£12,424	£13,516	£58,321
Profit After Tax	£8,237	£8,646	£9,346	£10,063	£10,948	£47,240
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£8,243	£8,652	£21,346	£31,484	£39,453	£109,177
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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