Terraced LU2 2 beds 1 bath

Ridgway Road, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£17,462

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£39,095

↗ 17%After 5 Years

Return On Investment

81%

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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£11,111	£11,145	£11,193	£11,243	£11,301	£55,992
Profit Before Tax	£3,745	£3,934	£4,263	£4,600	£5,017	£21,558
Profit After Tax	£3,034	£3,187	£3,453	£3,726	£4,063	£17,462
Change In Property Value	£3,450	£3,502	£8,293	£11,036	£12,814	£39,095
Net Return	£6,484	£6,688	£11,746	£14,762	£16,878	£56,557
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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