Detached LU2 5 beds 2 baths

Old Bedford Road, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£200,663

↗ 77%After 5 Years

Change In Property Value

After 5 Years

£131,734

↗ 17%After 5 Years

Return On Investment

128%

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	£86,112	£87,404	£89,589	£91,828	£94,583	£449,516
Total Expenses	£39,859	£40,000	£40,229	£40,464	£40,750	£201,303
Profit Before Tax	£46,253	£47,404	£49,360	£51,364	£53,833	£248,213
Profit After Tax	£37,465	£38,397	£39,981	£41,503	£43,317	£200,663
Change In Property Value	£11,625	£11,799	£27,945	£37,187	£43,178	£131,734
Net Return	£49,090	£50,196	£67,926	£78,689	£86,495	£332,397
Return From Rental Income (%)	14%	15%	15%	16%	17%	77%
Total Net Return (%)	19%	19%	26%	30%	33%	128%

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