Semi Detached LU2 2 beds 1 bath

Sunningdale, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£12,259

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£47,594

↗ 17%After 5 Years

Return On Investment

69%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,169	£13,204	£13,254	£13,306	£13,366	£66,299
Profit Before Tax	£2,431	£2,630	£2,976	£3,330	£3,768	£15,135
Profit After Tax	£1,969	£2,130	£2,410	£2,697	£3,052	£12,259
Change In Property Value	£4,200	£4,263	£10,096	£13,435	£15,600	£47,594
Net Return	£6,169	£6,393	£12,506	£16,132	£18,652	£59,853
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	7%	7%	14%	19%	22%	69%

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