Semi Detached LU2 2 beds 1 bath

Beanley Close, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£13,611

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 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	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£12,985	£13,020	£13,071	£13,123	£13,184	£65,383
Profit Before Tax	£2,759	£2,960	£3,309	£3,666	£4,109	£16,803
Profit After Tax	£2,235	£2,398	£2,680	£2,970	£3,328	£13,611
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£6,360	£6,584	£12,596	£16,165	£18,649	£60,355
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	8%	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