Terraced
LU1
3 beds
1 bath
Lyndhurst Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£38,037
↗ 33%After 5 Years
Change In Property Value
£69,492
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,040 | £23,386 | £23,736 | £24,330 | £24,938 | £119,430 |
| Total Expenses | £14,387 | £14,434 | £14,479 | £14,549 | £14,621 | £72,470 |
| Profit Before Tax | £8,653 | £8,952 | £9,257 | £9,781 | £10,317 | £46,960 |
| Profit After Tax | £7,009 | £7,251 | £7,498 | £7,922 | £8,357 | £38,037 |
| Change In Property Value | £5,400 | £12,789 | £17,019 | £19,760 | £14,524 | £69,492 |
| Net Return | £12,409 | £20,040 | £24,517 | £27,683 | £22,881 | £107,529 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 21% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change