Terraced LU4 2 beds 2 baths

Dordans Road, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£28,056

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£54,049

↗ 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	£17,640	£17,905	£18,173	£18,627	£19,093	£91,438
Total Expenses	£11,273	£11,312	£11,349	£11,405	£11,462	£56,801
Profit Before Tax	£6,367	£6,593	£6,824	£7,223	£7,631	£34,637
Profit After Tax	£5,157	£5,340	£5,528	£5,850	£6,181	£28,056
Change In Property Value	£4,200	£9,947	£13,237	£15,369	£11,296	£54,049
Net Return	£9,357	£15,287	£18,764	£21,219	£17,477	£82,105
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