Terraced
LU4
3 beds
2 baths
Browning Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£37,777
↗ 32%After 5 Years
Change In Property Value
£71,422
↗ 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 | £23,316 | £23,666 | £24,021 | £24,621 | £25,237 | £120,860 |
| Total Expenses | £14,736 | £14,784 | £14,830 | £14,900 | £14,972 | £74,222 |
| Profit Before Tax | £8,580 | £8,882 | £9,191 | £9,721 | £10,264 | £46,638 |
| Profit After Tax | £6,950 | £7,194 | £7,445 | £7,874 | £8,314 | £37,777 |
| Change In Property Value | £5,550 | £13,144 | £17,491 | £20,309 | £14,927 | £71,422 |
| Net Return | £12,500 | £20,339 | £24,936 | £28,183 | £23,242 | £109,199 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| 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