Terraced LU2 2 beds 1 bath

Furze Close, Bushmead, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£21,932

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£49,294

↗ 17%After 5 Years

Return On Investment

79%

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	£18,564	£18,842	£19,314	£19,796	£20,390	£96,907
Total Expenses	£13,862	£13,901	£13,959	£14,019	£14,089	£69,830
Profit Before Tax	£4,702	£4,941	£5,354	£5,778	£6,302	£27,076
Profit After Tax	£3,808	£4,002	£4,337	£4,680	£5,104	£21,932
Change In Property Value	£4,350	£4,415	£10,457	£13,915	£16,157	£49,294
Net Return	£8,158	£8,417	£14,794	£18,595	£21,261	£71,226
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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