Terraced LU2 3 beds 1 bath

Telscombe Way, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£35,264

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 19%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,444	£21,766	£22,092	£22,644	£23,211	£111,157
Total Expenses	£13,423	£13,468	£13,511	£13,576	£13,644	£67,621
Profit Before Tax	£8,021	£8,298	£8,582	£9,068	£9,567	£43,536
Profit After Tax	£6,497	£6,721	£6,951	£7,345	£7,749	£35,264
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£11,522	£18,622	£22,788	£25,733	£21,265	£99,930
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	24%	20%	94%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change