Terraced LU4 3 beds 1 bath

Warwick Road West, Luton, Bedfordshire LU4

East of England, England · LU4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£29,156

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£55,979

↗ 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	£18,276	£18,550	£18,828	£19,299	£19,782	£94,735
Total Expenses	£11,658	£11,698	£11,736	£11,794	£11,853	£58,740
Profit Before Tax	£6,618	£6,852	£7,092	£7,505	£7,929	£35,996
Profit After Tax	£5,360	£5,550	£5,745	£6,079	£6,422	£29,156
Change In Property Value	£4,350	£10,302	£13,709	£15,918	£11,700	£55,979
Net Return	£9,710	£15,852	£19,454	£21,997	£18,122	£85,136
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	18%	22%	24%	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