Detached
HA4
3 beds
2 baths
Park Avenue, Ruislip HA4
London, England · HA4
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£71,426
↗ 27%After 5 Years
Change In Property Value
£80,518
↗ 10%After 5 Years
Return On Investment
58%
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 | £52,260 | £53,044 | £54,370 | £55,729 | £57,401 | £272,804 |
| Total Expenses | £36,673 | £36,762 | £36,906 | £37,053 | £37,230 | £184,624 |
| Profit Before Tax | £15,588 | £16,282 | £17,464 | £18,677 | £20,171 | £88,181 |
| Profit After Tax | £12,626 | £13,188 | £14,146 | £15,128 | £16,338 | £71,426 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £12,634 | £13,196 | £29,746 | £42,975 | £53,394 | £151,945 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change