Semi Detached LU2 6 beds 6 baths

Rowelfield, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£55,546

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£103,272

↗ 19%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,708	£34,214	£34,727	£35,595	£36,485	£174,728
Total Expenses	£21,084	£21,147	£21,209	£21,306	£21,406	£106,153
Profit Before Tax	£12,624	£13,066	£13,518	£14,289	£15,079	£68,575
Profit After Tax	£10,225	£10,584	£10,949	£11,574	£12,214	£55,546
Change In Property Value	£8,025	£19,006	£25,291	£29,366	£21,584	£103,272
Net Return	£18,250	£29,589	£36,241	£40,940	£33,798	£158,818
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	17%	21%	23%	19%	90%

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