Terraced
LU2
2 beds
1 bath
Rookery Drive, Bushmead, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£19,016
↗ 24%After 5 Years
Change In Property Value
£43,345
↗ 17%After 5 Years
Return On Investment
80%
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 | £16,320 | £16,565 | £16,979 | £17,403 | £17,925 | £85,193 |
| Total Expenses | £12,249 | £12,285 | £12,337 | £12,391 | £12,454 | £61,716 |
| Profit Before Tax | £4,071 | £4,280 | £4,642 | £5,013 | £5,472 | £23,477 |
| Profit After Tax | £3,297 | £3,467 | £3,760 | £4,060 | £4,432 | £19,016 |
| Change In Property Value | £3,825 | £3,882 | £9,195 | £12,236 | £14,207 | £43,345 |
| Net Return | £7,122 | £7,349 | £12,955 | £16,296 | £18,639 | £62,361 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change