Semi Detached LU3 3 beds 1 bath

Wexham Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£26,452

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£55,014

↗ 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	£17,388	£17,649	£17,914	£18,361	£18,820	£90,132
Total Expenses	£11,409	£11,447	£11,484	£11,539	£11,596	£57,475
Profit Before Tax	£5,979	£6,202	£6,430	£6,822	£7,225	£32,657
Profit After Tax	£4,843	£5,023	£5,208	£5,526	£5,852	£26,452
Change In Property Value	£4,275	£10,125	£13,473	£15,644	£11,498	£55,014
Net Return	£9,118	£15,148	£18,681	£21,170	£17,350	£81,467
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	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