Terraced
LU4
2 beds
1 bath
Wraysbury Close, Leagrave, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£29,684
↗ 32%After 5 Years
Change In Property Value
£56,945
↗ 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 | £18,588 | £18,867 | £19,150 | £19,629 | £20,119 | £96,352 |
| Total Expenses | £11,850 | £11,891 | £11,929 | £11,988 | £12,047 | £59,706 |
| Profit Before Tax | £6,738 | £6,976 | £7,220 | £7,641 | £8,072 | £36,647 |
| Profit After Tax | £5,457 | £5,651 | £5,849 | £6,189 | £6,538 | £29,684 |
| Change In Property Value | £4,425 | £10,480 | £13,946 | £16,193 | £11,902 | £56,945 |
| Net Return | £9,882 | £16,130 | £19,794 | £22,382 | £18,440 | £86,629 |
| 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