Semi Detached LU1 4 beds 2 baths

Ludlow Avenue, Bedfordshire, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£250,650First Year

Profit From Rental Income

After 5 Years

£40,651

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£127,314

↗ 17%After 5 Years

Return On Investment

67%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,864	£43,507	£44,595	£45,709	£47,081	£223,756
Total Expenses	£34,503	£34,579	£34,698	£34,821	£34,969	£173,569
Profit Before Tax	£8,361	£8,928	£9,896	£10,889	£12,112	£50,187
Profit After Tax	£6,772	£7,232	£8,016	£8,820	£9,811	£40,651
Change In Property Value	£11,235	£11,404	£27,007	£35,939	£41,729	£127,314
Net Return	£18,007	£18,635	£35,023	£44,759	£51,540	£167,965
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change