Terraced LU4 2 beds 1 bath

Coverdale, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£19,436

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£38,607

↗ 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	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£8,195	£8,226	£8,256	£8,299	£8,343	£41,319
Profit Before Tax	£4,405	£4,563	£4,725	£5,007	£5,295	£23,995
Profit After Tax	£3,568	£3,696	£3,827	£4,055	£4,289	£19,436
Change In Property Value	£3,000	£7,105	£9,455	£10,978	£8,069	£38,607
Net Return	£6,568	£10,801	£13,282	£15,033	£12,358	£58,042
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	18%	22%	25%	20%	95%

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