Terraced UB6 3 beds 1 bath

Jubilee Road, Perivale, Middlesex UB6

London, England · UB6

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£12,082

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 10%After 5 Years

Return On Investment

38%

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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£25,014	£25,066	£25,146	£25,227	£25,323	£125,776
Profit Before Tax	£1,938	£2,290	£2,895	£3,515	£4,280	£14,917
Profit After Tax	£1,569	£1,855	£2,345	£2,847	£3,467	£12,082
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£1,575	£1,860	£13,344	£22,480	£29,593	£68,853
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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