Terraced LU3 4 beds 2 baths

Wexham Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,895

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

72%

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	£17,400	£17,661	£18,103	£18,555	£19,112	£90,830
Total Expenses	£14,143	£14,180	£14,235	£14,291	£14,358	£71,206
Profit Before Tax	£3,258	£3,481	£3,868	£4,264	£4,754	£19,624
Profit After Tax	£2,639	£2,820	£3,133	£3,454	£3,851	£15,895
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£7,139	£7,387	£13,950	£17,849	£20,565	£66,889
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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