Terraced
LU2
3 beds
1 bath
Brays Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£30,245
↗ 34%After 5 Years
Change In Property Value
£55,979
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,564 | £18,842 | £19,125 | £19,603 | £20,093 | £96,228 |
| Total Expenses | £11,687 | £11,727 | £11,766 | £11,824 | £11,884 | £58,889 |
| Profit Before Tax | £6,877 | £7,115 | £7,359 | £7,779 | £8,209 | £37,339 |
| Profit After Tax | £5,570 | £5,763 | £5,961 | £6,301 | £6,650 | £30,245 |
| Change In Property Value | £4,350 | £10,302 | £13,709 | £15,918 | £11,700 | £55,979 |
| Net Return | £9,920 | £16,065 | £19,670 | £22,219 | £18,349 | £86,224 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change