Detached LU7 2 beds 1 bath

Church Street, Wing LU7

East of England, England · LU7

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£68,665

↗ 83%After 5 Years

Change In Property Value

After 5 Years

£45,894

↗ 17%After 5 Years

Return On Investment

138%

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	£30,000	£30,450	£31,211	£31,992	£32,951	£156,604
Total Expenses	£14,212	£14,269	£14,356	£14,445	£14,551	£71,832
Profit Before Tax	£15,788	£16,181	£16,856	£17,547	£18,400	£84,772
Profit After Tax	£12,788	£13,107	£13,653	£14,213	£14,904	£68,665
Change In Property Value	£4,050	£4,111	£9,736	£12,955	£15,043	£45,894
Net Return	£16,838	£17,218	£23,389	£27,168	£29,947	£114,559
Return From Rental Income (%)	15%	16%	16%	17%	18%	83%
Total Net Return (%)	20%	21%	28%	33%	36%	138%

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