Terraced LU2 1 bed 1 bath

Furze Close, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£60,998First Year

Profit From Rental Income

After 5 Years

£14,886

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£33,995

↗ 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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£9,726	£9,757	£9,800	£9,845	£9,897	£49,025
Profit Before Tax	£3,186	£3,349	£3,633	£3,924	£4,285	£18,377
Profit After Tax	£2,581	£2,713	£2,943	£3,179	£3,471	£14,886
Change In Property Value	£3,000	£3,045	£7,211	£9,596	£11,142	£33,995
Net Return	£5,581	£5,757	£10,154	£12,775	£14,613	£48,881
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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