Terraced LU4 2 beds 1 bath

Swan Mead, Luton, Bedfordshire LU4

East of England, England · LU4

Initial Investment

First Year

£79,499First Year

Profit From Rental Income

After 5 Years

£19,994

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£44,194

↗ 17%After 5 Years

Return On Investment

81%

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	£16,788	£17,040	£17,466	£17,902	£18,440	£87,636
Total Expenses	£12,494	£12,531	£12,584	£12,639	£12,703	£62,952
Profit Before Tax	£4,294	£4,509	£4,882	£5,264	£5,736	£24,684
Profit After Tax	£3,478	£3,652	£3,954	£4,263	£4,646	£19,994
Change In Property Value	£3,900	£3,958	£9,375	£12,475	£14,485	£44,194
Net Return	£7,378	£7,611	£13,329	£16,739	£19,132	£64,188
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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