Terraced LU4 3 beds 1 bath

Gilderdale, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£33,994

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 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	£21,108	£21,425	£21,746	£22,290	£22,847	£109,415
Total Expenses	£13,389	£13,434	£13,476	£13,541	£13,607	£67,447
Profit Before Tax	£7,719	£7,991	£8,270	£8,749	£9,240	£41,968
Profit After Tax	£6,252	£6,473	£6,699	£7,087	£7,484	£33,994
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£11,277	£18,374	£22,535	£25,475	£20,999	£98,660
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
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