Terraced LU4 2 beds 1 bath

Wraysbury Close, Leagrave, Luton, Bedfordshire LU4

East of England, England · LU4

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£21,220

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£50,144

↗ 17%After 5 Years

Return On Investment

78%

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	£18,588	£18,867	£19,338	£19,822	£20,417	£97,032
Total Expenses	£14,063	£14,102	£14,160	£14,220	£14,290	£70,835
Profit Before Tax	£4,525	£4,765	£5,178	£5,602	£6,127	£26,197
Profit After Tax	£3,665	£3,859	£4,194	£4,538	£4,963	£21,220
Change In Property Value	£4,425	£4,491	£10,637	£14,155	£16,435	£50,144
Net Return	£8,090	£8,351	£14,831	£18,693	£21,398	£71,364
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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