Semi Detached LU2 2 beds 1 bath

Heaton Dell, Wigmore, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£87,200First Year

Profit From Rental Income

After 5 Years

£13,993

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£47,934

↗ 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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£13,302	£13,338	£13,390	£13,443	£13,505	£66,978
Profit Before Tax	£2,838	£3,044	£3,402	£3,769	£4,223	£17,275
Profit After Tax	£2,298	£2,466	£2,756	£3,053	£3,420	£13,993
Change In Property Value	£4,230	£4,293	£10,168	£13,531	£15,711	£47,934
Net Return	£6,528	£6,759	£12,924	£16,584	£19,132	£61,927
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	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