Terraced
LU3
3 beds
1 bath
Saxon Road, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£103,999First YearProfit From Rental Income
£32,197
↗ 31%After 5 Years
Change In Property Value
£63,701
↗ 19%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,460 | £20,767 | £21,078 | £21,605 | £22,145 | £106,056 |
| Total Expenses | £13,164 | £13,207 | £13,248 | £13,311 | £13,376 | £66,307 |
| Profit Before Tax | £7,296 | £7,560 | £7,830 | £8,294 | £8,769 | £39,750 |
| Profit After Tax | £5,910 | £6,124 | £6,342 | £6,718 | £7,103 | £32,197 |
| Change In Property Value | £4,950 | £11,723 | £15,600 | £18,114 | £13,314 | £63,701 |
| Net Return | £10,860 | £17,847 | £21,943 | £24,832 | £20,417 | £95,898 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change