Terraced
LU1
3 beds
1 bath
Stanley Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£28,233
↗ 30%After 5 Years
Change In Property Value
£50,985
↗ 17%After 5 Years
Return On Investment
85%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,640 | £20,950 | £21,473 | £22,010 | £22,670 | £107,744 |
| Total Expenses | £14,465 | £14,507 | £14,570 | £14,635 | £14,711 | £72,888 |
| Profit Before Tax | £6,175 | £6,443 | £6,903 | £7,375 | £7,959 | £34,856 |
| Profit After Tax | £5,002 | £5,219 | £5,592 | £5,974 | £6,447 | £28,233 |
| Change In Property Value | £4,499 | £4,567 | £10,816 | £14,392 | £16,711 | £50,985 |
| Net Return | £9,501 | £9,785 | £16,407 | £20,367 | £23,158 | £79,218 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change