Detached
LU7
2 beds
2 baths
Station Cottages, Cheddington, Leighton Buzzard LU7
East of England, England · LU7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£28,488
↗ 22%After 5 Years
Change In Property Value
£76,248
↗ 19%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,720 | £22,046 | £22,376 | £22,936 | £23,509 | £112,587 |
| Total Expenses | £15,381 | £15,426 | £15,470 | £15,536 | £15,604 | £77,417 |
| Profit Before Tax | £6,339 | £6,620 | £6,907 | £7,400 | £7,905 | £35,171 |
| Profit After Tax | £5,134 | £5,362 | £5,595 | £5,994 | £6,403 | £28,488 |
| Change In Property Value | £5,925 | £14,032 | £18,673 | £21,682 | £15,936 | £76,248 |
| Net Return | £11,059 | £19,394 | £24,268 | £27,676 | £22,339 | £104,736 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 9% | 15% | 19% | 22% | 18% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change