Terraced
LU1
6 beds
6 baths
Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£46,402
↗ 33%After 5 Years
Change In Property Value
£83,969
↗ 19%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,840 | £28,258 | £28,681 | £29,399 | £30,133 | £144,311 |
| Total Expenses | £17,280 | £17,334 | £17,387 | £17,469 | £17,553 | £87,024 |
| Profit Before Tax | £10,560 | £10,923 | £11,294 | £11,929 | £12,580 | £57,287 |
| Profit After Tax | £8,553 | £8,848 | £9,148 | £9,663 | £10,190 | £46,402 |
| Change In Property Value | £6,525 | £15,453 | £20,564 | £23,877 | £17,550 | £83,969 |
| Net Return | £15,078 | £24,301 | £29,713 | £33,540 | £27,740 | £130,372 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change