Terraced
LU4
3 beds
1 bath
Connaught Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£31,839
↗ 32%After 5 Years
Change In Property Value
£60,805
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,848 | £20,146 | £20,448 | £20,959 | £21,483 | £102,884 |
| Total Expenses | £12,620 | £12,662 | £12,703 | £12,764 | £12,827 | £63,576 |
| Profit Before Tax | £7,228 | £7,484 | £7,745 | £8,195 | £8,656 | £39,307 |
| Profit After Tax | £5,855 | £6,062 | £6,274 | £6,638 | £7,011 | £31,839 |
| Change In Property Value | £4,725 | £11,190 | £14,891 | £17,290 | £12,708 | £60,805 |
| Net Return | £10,580 | £17,252 | £21,165 | £23,928 | £19,720 | £92,644 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change