Semi Detached LU3 3 beds 1 bath

Wexham Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£14,150

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,444

↗ 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	£16,308	£16,553	£16,966	£17,391	£17,912	£85,130
Total Expenses	£13,438	£13,474	£13,526	£13,580	£13,642	£67,661
Profit Before Tax	£2,870	£3,078	£3,440	£3,811	£4,270	£17,469
Profit After Tax	£2,325	£2,494	£2,787	£3,087	£3,459	£14,150
Change In Property Value	£4,275	£4,339	£10,276	£13,675	£15,878	£48,444
Net Return	£6,600	£6,833	£13,063	£16,762	£19,337	£62,594
Return From Rental Income (%)	3%	3%	3%	3%	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