Terraced LU1 6 beds 3 baths

London Road, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£70,398

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£125,471

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£41,604	£42,228	£42,861	£43,933	£45,031	£215,658
Total Expenses	£25,574	£25,649	£25,723	£25,840	£25,961	£128,747
Profit Before Tax	£16,030	£16,579	£17,139	£18,093	£19,071	£86,911
Profit After Tax	£12,984	£13,429	£13,882	£14,655	£15,447	£70,398
Change In Property Value	£9,750	£23,091	£30,728	£35,678	£26,224	£125,471
Net Return	£22,734	£36,520	£44,610	£50,334	£41,671	£195,869
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	17%	21%	23%	19%	91%

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