Terraced
LU1
2 beds
1 bath
Winsdon Road, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£23,553
↗ 34%After 5 Years
Change In Property Value
£44,398
↗ 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 | £14,724 | £14,945 | £15,169 | £15,548 | £15,937 | £76,323 |
| Total Expenses | £9,373 | £9,407 | £9,440 | £9,488 | £9,538 | £47,246 |
| Profit Before Tax | £5,351 | £5,538 | £5,729 | £6,060 | £6,399 | £29,077 |
| Profit After Tax | £4,335 | £4,485 | £4,641 | £4,909 | £5,183 | £23,553 |
| Change In Property Value | £3,450 | £8,171 | £10,873 | £12,625 | £9,279 | £44,398 |
| Net Return | £7,785 | £12,656 | £15,514 | £17,533 | £14,462 | £67,950 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| 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