Terraced
LU1
3 beds
1 bath
Belmont Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£32,445
↗ 33%After 5 Years
Change In Property Value
£59,840
↗ 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 | £19,836 | £20,134 | £20,436 | £20,946 | £21,470 | £102,822 |
| Total Expenses | £12,458 | £12,500 | £12,541 | £12,602 | £12,665 | £62,766 |
| Profit Before Tax | £7,378 | £7,633 | £7,895 | £8,344 | £8,805 | £40,056 |
| Profit After Tax | £5,976 | £6,183 | £6,395 | £6,759 | £7,132 | £32,445 |
| Change In Property Value | £4,650 | £11,013 | £14,655 | £17,016 | £12,507 | £59,840 |
| Net Return | £10,626 | £17,196 | £21,050 | £23,775 | £19,639 | £92,285 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 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