Flat
UB1
1 bed
1 bath
Ruislip UB1
London, England · UB1
View property listing
Initial Investment
£86,307First YearProfit From Rental Income
£5,090
↗ 6%After 5 Years
Change In Property Value
£28,847
↗ 10%After 5 Years
Return On Investment
39%
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 | £15,360 | £15,590 | £15,980 | £16,380 | £16,871 | £80,181 |
| Total Expenses | £14,623 | £14,692 | £14,774 | £14,858 | £14,950 | £73,897 |
| Profit Before Tax | £737 | £898 | £1,206 | £1,522 | £1,921 | £6,284 |
| Profit After Tax | £597 | £728 | £977 | £1,233 | £1,556 | £5,090 |
| Change In Property Value | £3 | £3 | £5,589 | £9,977 | £13,276 | £28,847 |
| Net Return | £600 | £730 | £6,566 | £11,209 | £14,832 | £33,937 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change