Detached LU2 5 beds 2 baths

Foxhill, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£191,500First Year

Profit From Rental Income

After 5 Years

£149,914

↗ 78%After 5 Years

Change In Property Value

After 5 Years

£98,588

↗ 17%After 5 Years

Return On Investment

130%

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	£64,440	£65,407	£67,042	£68,718	£70,779	£336,386
Total Expenses	£29,956	£30,064	£30,238	£30,416	£30,633	£151,307
Profit Before Tax	£34,485	£35,343	£36,804	£38,301	£40,146	£185,079
Profit After Tax	£27,932	£28,628	£29,811	£31,024	£32,518	£149,914
Change In Property Value	£8,700	£8,831	£20,914	£27,830	£32,314	£98,588
Net Return	£36,632	£37,458	£50,725	£58,854	£64,832	£248,501
Return From Rental Income (%)	15%	15%	16%	16%	17%	78%
Total Net Return (%)	19%	20%	26%	31%	34%	130%

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