Terraced
LU1
5 beds
2 baths
Wilsden Avenue, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£39,710
↗ 33%After 5 Years
Change In Property Value
£72,387
↗ 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 | £24,000 | £24,360 | £24,725 | £25,344 | £25,977 | £124,406 |
| Total Expenses | £14,966 | £15,014 | £15,061 | £15,133 | £15,207 | £75,381 |
| Profit Before Tax | £9,034 | £9,346 | £9,664 | £10,210 | £10,770 | £49,025 |
| Profit After Tax | £7,318 | £7,570 | £7,828 | £8,270 | £8,724 | £39,710 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £12,943 | £20,892 | £25,556 | £28,854 | £23,853 | £112,097 |
| 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