Terraced
UB6
3 beds
1 bath
Jubilee Road, Perivale, Middlesex UB6
London, England · UB6
View property listing
Initial Investment
£191,482First YearProfit From Rental Income
£29,691
↗ 16%After 5 Years
Change In Property Value
£79,055
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,416 | £28,842 | £29,275 | £30,007 | £30,757 | £147,297 |
| Total Expenses | £22,001 | £22,057 | £22,110 | £22,194 | £22,279 | £110,641 |
| Profit Before Tax | £6,415 | £6,786 | £7,165 | £7,813 | £8,477 | £36,655 |
| Profit After Tax | £5,196 | £5,496 | £5,803 | £6,329 | £6,867 | £29,691 |
| Change In Property Value | £6 | £11,599 | £20,704 | £27,552 | £19,194 | £79,055 |
| Net Return | £5,202 | £17,095 | £26,508 | £33,880 | £26,061 | £108,746 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change