Terraced
LU1
3 beds
2 baths
Belmont Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£35,264
↗ 33%After 5 Years
Change In Property Value
£64,666
↗ 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 | £21,444 | £21,766 | £22,092 | £22,644 | £23,211 | £111,157 |
| Total Expenses | £13,423 | £13,468 | £13,511 | £13,576 | £13,644 | £67,621 |
| Profit Before Tax | £8,021 | £8,298 | £8,582 | £9,068 | £9,567 | £43,536 |
| Profit After Tax | £6,497 | £6,721 | £6,951 | £7,345 | £7,749 | £35,264 |
| Change In Property Value | £5,025 | £11,901 | £15,837 | £18,388 | £13,515 | £64,666 |
| Net Return | £11,522 | £18,622 | £22,788 | £25,733 | £21,265 | £99,930 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 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