Terraced
LU1
2 beds
1 bath
Milton Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£21,880
↗ 33%After 5 Years
Change In Property Value
£41,502
↗ 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 | £13,764 | £13,970 | £14,180 | £14,535 | £14,898 | £71,347 |
| Total Expenses | £8,794 | £8,827 | £8,858 | £8,904 | £8,951 | £44,335 |
| Profit Before Tax | £4,970 | £5,143 | £5,322 | £5,630 | £5,947 | £27,012 |
| Profit After Tax | £4,026 | £4,166 | £4,311 | £4,560 | £4,817 | £21,880 |
| Change In Property Value | £3,225 | £7,638 | £10,164 | £11,801 | £8,674 | £41,502 |
| Net Return | £7,251 | £11,804 | £14,474 | £16,362 | £13,491 | £63,382 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| 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