Terraced
LU3
2 beds
1 bath
Oregon Way, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£79,497First YearProfit From Rental Income
£24,904
↗ 31%After 5 Years
Change In Property Value
£50,188
↗ 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 | £16,116 | £16,358 | £16,603 | £17,018 | £17,444 | £83,539 |
| Total Expenses | £10,477 | £10,514 | £10,548 | £10,600 | £10,654 | £52,793 |
| Profit Before Tax | £5,639 | £5,844 | £6,055 | £6,418 | £6,790 | £30,746 |
| Profit After Tax | £4,568 | £4,734 | £4,904 | £5,198 | £5,500 | £24,904 |
| Change In Property Value | £3,900 | £9,236 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £8,468 | £13,970 | £17,195 | £19,470 | £15,989 | £75,092 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change