Terraced
LU4
2 beds
2 baths
Swan Mead, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£26,428
↗ 33%After 5 Years
Change In Property Value
£51,154
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,692 | £16,942 | £17,197 | £17,626 | £18,067 | £86,524 |
| Total Expenses | £10,696 | £10,733 | £10,769 | £10,822 | £10,877 | £53,897 |
| Profit Before Tax | £5,996 | £6,209 | £6,428 | £6,804 | £7,190 | £32,628 |
| Profit After Tax | £4,857 | £5,030 | £5,206 | £5,511 | £5,824 | £26,428 |
| Change In Property Value | £3,975 | £9,414 | £12,528 | £14,546 | £10,691 | £51,154 |
| Net Return | £8,832 | £14,444 | £17,734 | £20,057 | £16,515 | £77,582 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change