Terraced
LU2
2 beds
1 bath
Robinswood, Bushmead, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£20,259
↗ 24%After 5 Years
Change In Property Value
£45,894
↗ 17%After 5 Years
Return On Investment
80%
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 | £17,280 | £17,539 | £17,978 | £18,427 | £18,980 | £90,204 |
| Total Expenses | £12,940 | £12,978 | £13,032 | £13,088 | £13,154 | £65,192 |
| Profit Before Tax | £4,340 | £4,562 | £4,945 | £5,339 | £5,826 | £25,011 |
| Profit After Tax | £3,515 | £3,695 | £4,006 | £4,325 | £4,719 | £20,259 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £7,565 | £7,806 | £13,741 | £17,280 | £19,762 | £66,154 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change