Terraced
LU2
2 beds
1 bath
St. Thomas`S Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£24,653
↗ 34%After 5 Years
Change In Property Value
£46,328
↗ 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 | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £9,758 | £9,794 | £9,827 | £9,877 | £9,928 | £49,184 |
| Profit Before Tax | £5,602 | £5,797 | £5,997 | £6,343 | £6,697 | £30,436 |
| Profit After Tax | £4,538 | £4,695 | £4,858 | £5,138 | £5,425 | £24,653 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £8,138 | £13,221 | £16,203 | £18,311 | £15,107 | £70,981 |
| 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