Terraced
LU2
2 beds
1 bath
Clarendon Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£33,591
↗ 33%After 5 Years
Change In Property Value
£61,770
↗ 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 | £20,484 | £20,791 | £21,103 | £21,631 | £22,171 | £106,181 |
| Total Expenses | £12,844 | £12,888 | £12,929 | £12,992 | £13,057 | £64,710 |
| Profit Before Tax | £7,640 | £7,904 | £8,174 | £8,638 | £9,114 | £41,470 |
| Profit After Tax | £6,188 | £6,402 | £6,621 | £6,997 | £7,383 | £33,591 |
| Change In Property Value | £4,800 | £11,368 | £15,128 | £17,565 | £12,910 | £61,770 |
| Net Return | £10,988 | £17,770 | £21,749 | £24,562 | £20,293 | £95,361 |
| 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