Terraced
LU1
2 beds
1 bath
Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£77,749First YearProfit From Rental Income
£23,674
↗ 30%After 5 Years
Change In Property Value
£43,344
↗ 17%After 5 Years
Return On Investment
86%
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 | £17,544 | £17,807 | £18,252 | £18,709 | £19,270 | £91,582 |
| Total Expenses | £12,371 | £12,409 | £12,465 | £12,521 | £12,588 | £62,354 |
| Profit Before Tax | £5,173 | £5,398 | £5,788 | £6,187 | £6,682 | £29,228 |
| Profit After Tax | £4,190 | £4,372 | £4,688 | £5,012 | £5,412 | £23,674 |
| Change In Property Value | £3,825 | £3,882 | £9,195 | £12,236 | £14,207 | £43,344 |
| Net Return | £8,015 | £8,255 | £13,883 | £17,247 | £19,619 | £67,019 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change