Terraced
LU1
6 beds
4 baths
Lyndhurst Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£40,283
↗ 33%After 5 Years
Change In Property Value
£73,352
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,324 | £24,689 | £25,059 | £25,686 | £26,328 | £126,086 |
| Total Expenses | £15,159 | £15,208 | £15,255 | £15,328 | £15,403 | £76,353 |
| Profit Before Tax | £9,165 | £9,481 | £9,804 | £10,357 | £10,925 | £49,732 |
| Profit After Tax | £7,424 | £7,680 | £7,941 | £8,389 | £8,849 | £40,283 |
| Change In Property Value | £5,700 | £13,500 | £17,964 | £20,858 | £15,331 | £73,352 |
| Net Return | £13,124 | £21,179 | £25,905 | £29,248 | £24,180 | £113,635 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change