Terraced
LU1
6 beds
6 baths
Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£41,878
↗ 30%After 5 Years
Change In Property Value
£73,941
↗ 17%After 5 Years
Return On Investment
82%
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 | £29,928 | £30,377 | £31,136 | £31,915 | £32,872 | £156,228 |
| Total Expenses | £20,751 | £20,808 | £20,894 | £20,983 | £21,090 | £104,527 |
| Profit Before Tax | £9,177 | £9,569 | £10,242 | £10,931 | £11,782 | £51,701 |
| Profit After Tax | £7,433 | £7,751 | £8,296 | £8,854 | £9,544 | £41,878 |
| Change In Property Value | £6,525 | £6,623 | £15,685 | £20,872 | £24,235 | £73,941 |
| Net Return | £13,958 | £14,374 | £23,981 | £29,727 | £33,779 | £115,819 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change