Terraced
LU2
2 beds
1 bath
Bowbrookvale, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,385
↗ 25%After 5 Years
Change In Property Value
£50,994
↗ 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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £14,339 | £14,380 | £14,440 | £14,501 | £14,574 | £72,234 |
| Profit Before Tax | £5,029 | £5,279 | £5,710 | £6,153 | £6,700 | £28,870 |
| Profit After Tax | £4,073 | £4,276 | £4,625 | £4,984 | £5,427 | £23,385 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £8,573 | £8,843 | £15,443 | £19,378 | £22,141 | £74,378 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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