Terraced
LU3
3 beds
1 bath
Gregories Close, New Bedford Road Area, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£28,023
↗ 31%After 5 Years
Change In Property Value
£55,979
↗ 19%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,976 | £18,246 | £18,519 | £18,982 | £19,457 | £93,180 |
| Total Expenses | £11,628 | £11,668 | £11,705 | £11,762 | £11,820 | £58,584 |
| Profit Before Tax | £6,348 | £6,578 | £6,814 | £7,220 | £7,637 | £34,596 |
| Profit After Tax | £5,142 | £5,328 | £5,519 | £5,848 | £6,186 | £28,023 |
| Change In Property Value | £4,350 | £10,302 | £13,709 | £15,918 | £11,700 | £55,979 |
| Net Return | £9,492 | £15,630 | £19,229 | £21,766 | £17,885 | £84,002 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change