Semi Detached LU2 1 bed 1 bath

Rookery Drive, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,731

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,245

↗ 17%After 5 Years

Return On Investment

71%

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	£12,876	£13,069	£13,396	£13,731	£14,143	£67,214
Total Expenses	£10,714	£10,745	£10,789	£10,833	£10,885	£53,967
Profit Before Tax	£2,162	£2,324	£2,607	£2,898	£3,258	£13,248
Profit After Tax	£1,751	£1,882	£2,112	£2,347	£2,639	£10,731
Change In Property Value	£3,375	£3,426	£8,113	£10,796	£12,535	£38,245
Net Return	£5,126	£5,308	£10,225	£13,143	£15,174	£48,976
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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