Semi Detached LU2 4 beds 2 baths

Maulden Close, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£38,305

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£72,387

↗ 19%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,628	£23,982	£24,342	£24,951	£25,574	£122,478
Total Expenses	£14,928	£14,976	£15,023	£15,094	£15,167	£75,188
Profit Before Tax	£8,700	£9,006	£9,320	£9,857	£10,408	£47,290
Profit After Tax	£7,047	£7,295	£7,549	£7,984	£8,430	£38,305
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£12,672	£20,617	£25,276	£28,568	£23,559	£110,692
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	17%	21%	24%	20%	92%

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