Semi Detached
UB6
3 beds
1 bath
Jubilee Road, Perivale UB6
London, England · UB6
View property listing
Initial Investment
£180,965First YearProfit From Rental Income
£14,145
↗ 8%After 5 Years
Change In Property Value
£56,765
↗ 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 | £27,492 | £27,904 | £28,602 | £29,317 | £30,197 | £143,512 |
| Total Expenses | £25,066 | £25,119 | £25,200 | £25,282 | £25,381 | £126,048 |
| Profit Before Tax | £2,426 | £2,785 | £3,402 | £4,035 | £4,816 | £17,464 |
| Profit After Tax | £1,965 | £2,256 | £2,756 | £3,268 | £3,901 | £14,145 |
| Change In Property Value | £5 | £5 | £10,998 | £19,632 | £26,124 | £56,765 |
| Net Return | £1,970 | £2,261 | £13,754 | £22,900 | £30,025 | £70,911 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| 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