Detached LU6 2 beds 1 bath

Lynch Hill, Kensworth, Dunstable LU6

East of England, England · LU6

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£32,636

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£72,387

↗ 19%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,128	£22,460	£22,797	£23,367	£23,951	£114,702
Total Expenses	£14,778	£14,824	£14,868	£14,936	£15,005	£74,411
Profit Before Tax	£7,350	£7,636	£7,929	£8,431	£8,946	£40,292
Profit After Tax	£5,953	£6,185	£6,422	£6,829	£7,247	£32,636
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£11,578	£19,507	£24,150	£27,413	£22,376	£105,024
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	10%	16%	20%	23%	19%	88%

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