Terraced LU3 3 beds 1 bath

Blundell Road, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£121,499First Year

Profit From Rental Income

After 5 Years

£37,381

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£73,352

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,556	£23,909	£24,268	£24,875	£25,497	£122,105
Total Expenses	£15,082	£15,130	£15,176	£15,247	£15,320	£75,955
Profit Before Tax	£8,474	£8,779	£9,092	£9,628	£10,177	£46,149
Profit After Tax	£6,864	£7,111	£7,364	£7,798	£8,243	£37,381
Change In Property Value	£5,700	£13,499	£17,964	£20,858	£15,331	£73,352
Net Return	£12,564	£20,611	£25,328	£28,656	£23,574	£110,733
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	10%	17%	21%	24%	19%	91%

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