Terraced
LU1
3 beds
1 bath
Newcombe Road, Dallow, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£29,099
↗ 34%After 5 Years
Change In Property Value
£54,049
↗ 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 | £17,916 | £18,185 | £18,458 | £18,919 | £19,392 | £92,869 |
| Total Expenses | £11,301 | £11,340 | £11,378 | £11,434 | £11,492 | £56,944 |
| Profit Before Tax | £6,615 | £6,845 | £7,080 | £7,485 | £7,900 | £35,925 |
| Profit After Tax | £5,358 | £5,544 | £5,735 | £6,063 | £6,399 | £29,099 |
| Change In Property Value | £4,200 | £9,947 | £13,237 | £15,369 | £11,296 | £54,049 |
| Net Return | £9,558 | £15,491 | £18,971 | £21,432 | £17,695 | £83,148 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change