Semi Detached LU2 2 beds 1 bath

Heaton Dell, Wigmore, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£14,443

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£49,294

↗ 17%After 5 Years

Return On Investment

71%

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	£16,596	£16,845	£17,266	£17,698	£18,229	£86,633
Total Expenses	£13,665	£13,702	£13,755	£13,809	£13,872	£68,803
Profit Before Tax	£2,931	£3,143	£3,511	£3,889	£4,356	£17,830
Profit After Tax	£2,374	£2,546	£2,844	£3,150	£3,528	£14,443
Change In Property Value	£4,350	£4,415	£10,457	£13,915	£16,157	£49,294
Net Return	£6,724	£6,961	£13,301	£17,065	£19,685	£63,737
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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