Terraced
LU2
3 beds
1 bath
Abbots Wood Road, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£34,118
↗ 33%After 5 Years
Change In Property Value
£62,736
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £13,036 | £13,080 | £13,122 | £13,186 | £13,252 | £65,676 |
| Profit Before Tax | £7,760 | £8,028 | £8,302 | £8,774 | £9,258 | £42,121 |
| Profit After Tax | £6,285 | £6,502 | £6,725 | £7,107 | £7,499 | £34,118 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £11,160 | £18,048 | £22,089 | £24,946 | £20,610 | £96,854 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change