Terraced
LU3
5 beds
3 baths
Arrow Close, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£36,371
↗ 31%After 5 Years
Change In Property Value
£71,422
↗ 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 | £22,944 | £23,288 | £23,637 | £24,228 | £24,834 | £118,932 |
| Total Expenses | £14,699 | £14,746 | £14,791 | £14,861 | £14,932 | £74,029 |
| Profit Before Tax | £8,245 | £8,542 | £8,846 | £9,368 | £9,902 | £44,903 |
| Profit After Tax | £6,678 | £6,919 | £7,165 | £7,588 | £8,021 | £36,371 |
| Change In Property Value | £5,550 | £13,144 | £17,491 | £20,309 | £14,927 | £71,422 |
| Net Return | £12,228 | £20,063 | £24,657 | £27,897 | £22,948 | £107,793 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change