Detached
LU2
5 beds
2 baths
Foxhill, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£49,410
↗ 26%After 5 Years
Change In Property Value
£111,959
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,636 | £34,141 | £34,653 | £35,519 | £36,407 | £174,355 |
| Total Expenses | £22,525 | £22,588 | £22,650 | £22,747 | £22,846 | £113,355 |
| Profit Before Tax | £11,111 | £11,552 | £12,003 | £12,772 | £13,561 | £61,000 |
| Profit After Tax | £9,000 | £9,358 | £9,723 | £10,346 | £10,984 | £49,410 |
| Change In Property Value | £8,700 | £20,605 | £27,419 | £31,836 | £23,400 | £111,959 |
| Net Return | £17,700 | £29,962 | £37,141 | £42,182 | £34,384 | £161,369 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 16% | 19% | 22% | 18% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change