Semi Detached
LU2
2 beds
1 bath
Heaton Dell, Wigmore, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£92,450First YearProfit From Rental Income
£29,877
↗ 32%After 5 Years
Change In Property Value
£57,331
↗ 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 | £18,708 | £18,989 | £19,273 | £19,755 | £20,249 | £96,975 |
| Total Expenses | £11,927 | £11,967 | £12,006 | £12,065 | £12,125 | £60,090 |
| Profit Before Tax | £6,781 | £7,021 | £7,267 | £7,691 | £8,124 | £36,885 |
| Profit After Tax | £5,493 | £5,687 | £5,887 | £6,229 | £6,581 | £29,877 |
| Change In Property Value | £4,455 | £10,551 | £14,040 | £16,302 | £11,982 | £57,331 |
| Net Return | £9,948 | £16,238 | £19,927 | £22,532 | £18,563 | £87,207 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change