Terraced LU2 3 beds 2 baths

Ridgway Road, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£25,532

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£55,243

↗ 17%After 5 Years

Return On Investment

79%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£15,493	£15,536	£15,600	£15,666	£15,744	£78,039
Profit Before Tax	£5,495	£5,767	£6,235	£6,716	£7,309	£31,521
Profit After Tax	£4,451	£4,671	£5,051	£5,440	£5,920	£25,532
Change In Property Value	£4,875	£4,948	£11,719	£15,594	£18,107	£55,243
Net Return	£9,326	£9,619	£16,769	£21,034	£24,027	£80,776
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	21%	23%	79%

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