Terraced LU3 3 beds 1 bath

Black Swan Lane, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£34,262

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 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	£21,696	£22,021	£22,352	£22,911	£23,483	£112,463
Total Expenses	£13,931	£13,976	£14,019	£14,086	£14,153	£70,165
Profit Before Tax	£7,765	£8,046	£8,333	£8,825	£9,330	£42,298
Profit After Tax	£6,290	£6,517	£6,749	£7,148	£7,557	£34,262
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£11,540	£18,951	£23,295	£26,360	£21,678	£101,823
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	10%	17%	21%	24%	20%	92%

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