Terraced LU3 3 beds 1 bath

Axe Close, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£93,499First Year

Profit From Rental Income

After 5 Years

£29,078

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£57,910

↗ 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	£18,600	£18,879	£19,162	£19,641	£20,132	£96,415
Total Expenses	£12,012	£12,053	£12,091	£12,150	£12,210	£60,516
Profit Before Tax	£6,588	£6,826	£7,071	£7,491	£7,923	£35,899
Profit After Tax	£5,336	£5,529	£5,727	£6,068	£6,417	£29,078
Change In Property Value	£4,500	£10,657	£14,182	£16,467	£12,103	£57,910
Net Return	£9,836	£16,187	£19,909	£22,535	£18,521	£86,987
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	11%	17%	21%	24%	20%	93%

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