Terraced
LU4
0 beds
0 baths
Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£35,622
↗ 32%After 5 Years
Change In Property Value
£67,561
↗ 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 | £22,056 | £22,387 | £22,723 | £23,291 | £23,873 | £114,329 |
| Total Expenses | £13,967 | £14,012 | £14,056 | £14,124 | £14,192 | £70,351 |
| Profit Before Tax | £8,089 | £8,374 | £8,666 | £9,167 | £9,681 | £43,978 |
| Profit After Tax | £6,552 | £6,783 | £7,020 | £7,425 | £7,841 | £35,622 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £11,802 | £19,217 | £23,566 | £26,637 | £21,962 | £103,183 |
| 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