Terraced
LU1
3 beds
1 bath
Baker Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£28,572
↗ 34%After 5 Years
Change In Property Value
£53,084
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,604 | £17,868 | £18,136 | £18,589 | £19,054 | £91,252 |
| Total Expenses | £11,109 | £11,147 | £11,184 | £11,240 | £11,297 | £55,978 |
| Profit Before Tax | £6,495 | £6,721 | £6,952 | £7,349 | £7,757 | £35,274 |
| Profit After Tax | £5,261 | £5,444 | £5,631 | £5,953 | £6,283 | £28,572 |
| Change In Property Value | £4,125 | £9,769 | £13,000 | £15,095 | £11,095 | £53,084 |
| Net Return | £9,386 | £15,213 | £18,631 | £21,048 | £17,378 | £81,656 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change