Semi Detached LU2 5 beds 2 baths

Crescent Rise, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£125,000First Year

Profit From Rental Income

After 5 Years

£20,157

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£66,292

↗ 17%After 5 Years

Return On Investment

69%

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	£22,320	£22,655	£23,221	£23,802	£24,516	£116,513
Total Expenses	£18,205	£18,250	£18,318	£18,387	£18,469	£91,628
Profit Before Tax	£4,115	£4,405	£4,904	£5,415	£6,047	£24,885
Profit After Tax	£3,333	£3,568	£3,972	£4,386	£4,898	£20,157
Change In Property Value	£5,850	£5,938	£14,063	£18,713	£21,728	£66,292
Net Return	£9,183	£9,505	£18,034	£23,099	£26,626	£86,449
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	14%	18%	21%	69%

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