Terraced
LU1
6 beds
4 baths
Lyndhurst Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£91,176
↗ 75%After 5 Years
Change In Property Value
£64,592
↗ 17%After 5 Years
Return On Investment
128%
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 | £40,560 | £41,168 | £42,198 | £43,253 | £44,550 | £211,729 |
| Total Expenses | £19,633 | £19,705 | £19,819 | £19,935 | £20,075 | £99,166 |
| Profit Before Tax | £20,928 | £21,464 | £22,379 | £23,318 | £24,475 | £112,562 |
| Profit After Tax | £16,951 | £17,385 | £18,127 | £18,887 | £19,825 | £91,176 |
| Change In Property Value | £5,700 | £5,786 | £13,702 | £18,233 | £21,171 | £64,592 |
| Net Return | £22,651 | £23,171 | £31,829 | £37,121 | £40,996 | £155,768 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 31% | 34% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change