Terraced
LU1
3 beds
1 bath
Hibbert Street, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£103,999First YearProfit From Rental Income
£34,691
↗ 33%After 5 Years
Change In Property Value
£63,701
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,120 | £21,437 | £21,758 | £22,302 | £22,860 | £109,477 |
| Total Expenses | £13,230 | £13,274 | £13,316 | £13,381 | £13,448 | £66,649 |
| Profit Before Tax | £7,890 | £8,163 | £8,442 | £8,921 | £9,412 | £42,829 |
| Profit After Tax | £6,391 | £6,612 | £6,838 | £7,226 | £7,624 | £34,691 |
| Change In Property Value | £4,950 | £11,723 | £15,600 | £18,114 | £13,314 | £63,701 |
| Net Return | £11,341 | £18,335 | £22,438 | £25,340 | £20,937 | £98,392 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change