Flat
UB6
3 beds
1 bath
Jubilee Road, Perivale, Middlesex UB6
London, England · UB6
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£31,950
↗ 18%After 5 Years
Change In Property Value
£56,771
↗ 10%After 5 Years
Return On Investment
49%
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 | £33,840 | £34,348 | £35,206 | £36,086 | £37,169 | £176,649 |
| Total Expenses | £27,203 | £27,300 | £27,429 | £27,561 | £27,712 | £137,205 |
| Profit Before Tax | £6,637 | £7,048 | £7,777 | £8,526 | £9,457 | £39,445 |
| Profit After Tax | £5,376 | £5,709 | £6,300 | £6,906 | £7,660 | £31,950 |
| Change In Property Value | £5 | £5 | £10,999 | £19,634 | £26,127 | £56,771 |
| Net Return | £5,381 | £5,714 | £17,299 | £26,539 | £33,787 | £88,721 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change