Terraced
LU3
2 beds
1 bath
Hillside Road, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,894
↗ 31%After 5 Years
Change In Property Value
£48,258
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,504 | £15,737 | £15,973 | £16,372 | £16,781 | £80,366 |
| Total Expenses | £10,094 | £10,130 | £10,164 | £10,214 | £10,266 | £50,868 |
| Profit Before Tax | £5,410 | £5,607 | £5,809 | £6,158 | £6,515 | £29,499 |
| Profit After Tax | £4,382 | £4,541 | £4,705 | £4,988 | £5,278 | £23,894 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £8,132 | £13,423 | £16,524 | £18,710 | £15,364 | £72,152 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change