Terraced
LU1
3 beds
1 bath
Arthur Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£30,772
↗ 34%After 5 Years
Change In Property Value
£56,945
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,876 | £19,159 | £19,447 | £19,933 | £20,431 | £97,845 |
| Total Expenses | £11,879 | £11,920 | £11,959 | £12,018 | £12,079 | £59,855 |
| Profit Before Tax | £6,997 | £7,239 | £7,487 | £7,915 | £8,352 | £37,990 |
| Profit After Tax | £5,667 | £5,864 | £6,065 | £6,411 | £6,765 | £30,772 |
| Change In Property Value | £4,425 | £10,480 | £13,946 | £16,193 | £11,902 | £56,945 |
| Net Return | £10,092 | £16,344 | £20,011 | £22,603 | £18,667 | £87,717 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change