Terraced LU3 6 beds 6 baths

St. Margarets Avenue, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£47,266

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£91,691

↗ 19%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,448	£29,890	£30,338	£31,097	£31,874	£152,646
Total Expenses	£18,728	£18,785	£18,840	£18,926	£19,014	£94,293
Profit Before Tax	£10,720	£11,105	£11,498	£12,171	£12,860	£58,354
Profit After Tax	£8,683	£8,995	£9,314	£9,858	£10,416	£47,266
Change In Property Value	£7,125	£16,874	£22,455	£26,073	£19,163	£91,691
Net Return	£15,808	£25,870	£31,769	£35,931	£29,580	£138,957
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	10%	17%	21%	23%	19%	90%

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