Terraced LU1 4 beds 2 baths

Russel Rise, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£32,445

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£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

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