Terraced
LU4
3 beds
1 bath
Poynters Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£36,677
↗ 32%After 5 Years
Change In Property Value
£69,492
↗ 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 | £22,680 | £23,020 | £23,366 | £23,950 | £24,548 | £117,564 |
| Total Expenses | £14,351 | £14,398 | £14,442 | £14,511 | £14,582 | £72,284 |
| Profit Before Tax | £8,329 | £8,623 | £8,923 | £9,438 | £9,967 | £45,280 |
| Profit After Tax | £6,746 | £6,984 | £7,228 | £7,645 | £8,073 | £36,677 |
| Change In Property Value | £5,400 | £12,789 | £17,019 | £19,760 | £14,524 | £69,492 |
| Net Return | £12,146 | £19,773 | £24,246 | £27,406 | £22,597 | £106,169 |
| 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