Terraced LU2 1 bed 1 bath

Furze Close, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£20,734

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£39,572

↗ 19%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,116	£13,313	£13,512	£13,850	£14,196	£67,988
Total Expenses	£8,407	£8,440	£8,470	£8,514	£8,559	£42,390
Profit Before Tax	£4,709	£4,873	£5,043	£5,336	£5,637	£25,597
Profit After Tax	£3,814	£3,947	£4,084	£4,322	£4,566	£20,734
Change In Property Value	£3,075	£7,283	£9,691	£11,252	£8,271	£39,572
Net Return	£6,889	£11,230	£13,776	£15,575	£12,837	£60,306
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	21%	96%

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