Detached
LU7
2 beds
2 baths
Station Cottages, Cheddington, Leighton Buzzard LU7
East of England, England · LU7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£101,415
↗ 80%After 5 Years
Change In Property Value
£67,142
↗ 17%After 5 Years
Return On Investment
133%
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 | £43,884 | £44,542 | £45,656 | £46,797 | £48,201 | £229,080 |
| Total Expenses | £20,560 | £20,637 | £20,759 | £20,885 | £21,036 | £103,877 |
| Profit Before Tax | £23,324 | £23,905 | £24,896 | £25,913 | £27,166 | £125,203 |
| Profit After Tax | £18,892 | £19,363 | £20,166 | £20,989 | £22,004 | £101,415 |
| Change In Property Value | £5,925 | £6,014 | £14,243 | £18,953 | £22,007 | £67,142 |
| Net Return | £24,817 | £25,377 | £34,409 | £39,942 | £44,011 | £168,556 |
| Return From Rental Income (%) | 15% | 15% | 16% | 17% | 17% | 80% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 35% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change