Semi Detached LU2 3 beds 2 baths

Hickling Close, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£19,279

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 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	£21,456	£21,778	£22,322	£22,880	£23,567	£112,003
Total Expenses	£17,524	£17,567	£17,633	£17,699	£17,779	£88,202
Profit Before Tax	£3,932	£4,210	£4,690	£5,181	£5,788	£23,801
Profit After Tax	£3,185	£3,410	£3,799	£4,197	£4,688	£19,279
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£8,810	£9,120	£17,320	£22,190	£25,581	£83,021
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	14%	19%	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