Detached LU3 4 beds 2 baths

Quickswood, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£142,500First Year

Profit From Rental Income

After 5 Years

£35,321

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£84,934

↗ 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	£25,080	£25,456	£25,838	£26,484	£27,146	£130,004
Total Expenses	£17,165	£17,215	£17,264	£17,339	£17,415	£86,398
Profit Before Tax	£7,915	£8,241	£8,574	£9,145	£9,731	£43,607
Profit After Tax	£6,411	£6,675	£6,945	£7,408	£7,882	£35,321
Change In Property Value	£6,600	£15,631	£20,800	£24,152	£17,751	£84,934
Net Return	£13,011	£22,306	£27,746	£31,559	£25,633	£120,256
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	16%	19%	22%	18%	84%

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