Terraced LU4 2 beds 2 baths

Swan Mead, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£20,423

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£45,044

↗ 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	£17,112	£17,369	£17,803	£18,248	£18,795	£89,327
Total Expenses	£12,725	£12,762	£12,816	£12,872	£12,937	£64,113
Profit Before Tax	£4,387	£4,606	£4,986	£5,376	£5,858	£25,214
Profit After Tax	£3,553	£3,731	£4,039	£4,355	£4,745	£20,423
Change In Property Value	£3,975	£4,035	£9,555	£12,715	£14,764	£45,044
Net Return	£7,528	£7,766	£13,594	£17,070	£19,509	£65,468
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