Terraced LU3 2 beds 1 bath

St. Monicas Avenue, Saints Area, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£25,958

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£52,119

↗ 19%After 5 Years

Return On Investment

94%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,740	£16,991	£17,246	£17,677	£18,119	£86,773
Total Expenses	£10,861	£10,899	£10,935	£10,988	£11,043	£54,726
Profit Before Tax	£5,879	£6,092	£6,311	£6,689	£7,076	£32,047
Profit After Tax	£4,762	£4,935	£5,112	£5,418	£5,732	£25,958
Change In Property Value	£4,050	£9,592	£12,764	£14,820	£10,893	£52,119
Net Return	£8,812	£14,526	£17,876	£20,238	£16,624	£78,077
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	11%	18%	22%	24%	20%	94%

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