Terraced
LU1
3 beds
1 bath
Ashton Road, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£27,999
↗ 34%After 5 Years
Change In Property Value
£52,119
↗ 19%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £10,915 | £10,954 | £10,990 | £11,045 | £11,101 | £55,006 |
| Profit Before Tax | £6,365 | £6,586 | £6,812 | £7,202 | £7,602 | £34,567 |
| Profit After Tax | £5,155 | £5,334 | £5,518 | £5,834 | £6,158 | £27,999 |
| Change In Property Value | £4,050 | £9,592 | £12,764 | £14,820 | £10,893 | £52,119 |
| Net Return | £9,205 | £14,926 | £18,282 | £20,654 | £17,051 | £80,118 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change