Terraced LU1 0 beds 0 baths

Luton LU1

East of England, England · LU1

Initial Investment

First Year

£81,247First Year

Profit From Rental Income

After 5 Years

£27,427

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£51,153

↗ 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	£16,956	£17,210	£17,468	£17,905	£18,353	£87,893
Total Expenses	£10,722	£10,760	£10,796	£10,850	£10,905	£54,033
Profit Before Tax	£6,234	£6,451	£6,673	£7,055	£7,447	£33,860
Profit After Tax	£5,050	£5,225	£5,405	£5,715	£6,032	£27,427
Change In Property Value	£3,975	£9,414	£12,527	£14,546	£10,691	£51,153
Net Return	£9,025	£14,639	£17,932	£20,260	£16,723	£78,579
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	97%

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