Terraced
LU4
3 beds
1 bath
Macaulay Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£37,204
↗ 32%After 5 Years
Change In Property Value
£70,457
↗ 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 | £22,992 | £23,337 | £23,687 | £24,279 | £24,886 | £119,181 |
| Total Expenses | £14,543 | £14,590 | £14,635 | £14,705 | £14,776 | £73,250 |
| Profit Before Tax | £8,449 | £8,747 | £9,052 | £9,574 | £10,110 | £45,931 |
| Profit After Tax | £6,844 | £7,085 | £7,332 | £7,755 | £8,189 | £37,204 |
| Change In Property Value | £5,475 | £12,967 | £17,255 | £20,035 | £14,726 | £70,457 |
| Net Return | £12,319 | £20,052 | £24,587 | £27,790 | £22,914 | £107,661 |
| 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