Terraced
LU4
2 beds
1 bath
Chiltern Gardens, Leagrave, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£27,529
↗ 32%After 5 Years
Change In Property Value
£53,084
↗ 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 | £17,328 | £17,588 | £17,852 | £18,298 | £18,755 | £89,821 |
| Total Expenses | £11,081 | £11,119 | £11,156 | £11,211 | £11,268 | £55,835 |
| Profit Before Tax | £6,247 | £6,469 | £6,696 | £7,087 | £7,488 | £33,986 |
| Profit After Tax | £5,060 | £5,239 | £5,424 | £5,740 | £6,065 | £27,529 |
| Change In Property Value | £4,125 | £9,769 | £13,000 | £15,095 | £11,095 | £53,084 |
| Net Return | £9,185 | £15,009 | £18,424 | £20,835 | £17,160 | £80,613 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change