Terraced LU1 5 beds 1 bath

Cowper Street, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£36,937

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 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	£22,404	£22,740	£23,081	£23,658	£24,250	£116,133
Total Expenses	£14,002	£14,048	£14,092	£14,160	£14,230	£70,532
Profit Before Tax	£8,402	£8,692	£8,989	£9,498	£10,020	£45,601
Profit After Tax	£6,806	£7,041	£7,281	£7,693	£8,116	£36,937
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£12,056	£19,475	£23,827	£26,905	£22,236	£104,498
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	21%	24%	20%	94%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change