Detached LU2 5 beds 2 baths

Old Bedford Road, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£66,761

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£149,600

↗ 19%After 5 Years

Return On Investment

83%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,952	£45,626	£46,311	£47,468	£48,655	£233,013
Total Expenses	£29,931	£30,011	£30,089	£30,216	£30,345	£150,592
Profit Before Tax	£15,021	£15,616	£16,221	£17,253	£18,310	£82,421
Profit After Tax	£12,167	£12,649	£13,139	£13,975	£14,831	£66,761
Change In Property Value	£11,625	£27,532	£36,637	£42,540	£31,267	£149,600
Net Return	£23,792	£40,180	£49,776	£56,514	£46,098	£216,361
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	9%	15%	19%	22%	18%	83%

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