Terraced LU2 3 beds 1 bath

Crawley Green Road, Round Green, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£16,318

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£57,793

↗ 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	£19,200	£19,488	£19,975	£20,475	£21,089	£100,227
Total Expenses	£15,910	£15,950	£16,009	£16,070	£16,142	£80,081
Profit Before Tax	£3,291	£3,538	£3,966	£4,404	£4,947	£20,146
Profit After Tax	£2,665	£2,866	£3,212	£3,568	£4,007	£16,318
Change In Property Value	£5,100	£5,177	£12,260	£16,314	£18,943	£57,793
Net Return	£7,765	£8,042	£15,472	£19,882	£22,949	£74,111
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	7%	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