Terraced LU3 3 beds 2 baths

Arrow Close, Marsh Farm, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£27,013

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£54,049

↗ 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	£17,364	£17,624	£17,889	£18,336	£18,794	£90,008
Total Expenses	£11,245	£11,284	£11,321	£11,376	£11,432	£56,658
Profit Before Tax	£6,119	£6,341	£6,568	£6,960	£7,362	£33,350
Profit After Tax	£4,956	£5,136	£5,320	£5,638	£5,963	£27,013
Change In Property Value	£4,200	£9,947	£13,237	£15,369	£11,296	£54,049
Net Return	£9,156	£15,083	£18,557	£21,007	£17,260	£81,062
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	11%	17%	21%	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