Terraced
LU1
4 beds
2 baths
Chiltern Rise, Town Centre LU1
East of England, England · LU1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£25,712
↗ 30%After 5 Years
Change In Property Value
£46,744
↗ 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 | £18,924 | £19,208 | £19,688 | £20,180 | £20,786 | £98,786 |
| Total Expenses | £13,303 | £13,343 | £13,402 | £13,462 | £13,533 | £67,043 |
| Profit Before Tax | £5,621 | £5,865 | £6,286 | £6,718 | £7,253 | £31,743 |
| Profit After Tax | £4,553 | £4,751 | £5,092 | £5,442 | £5,875 | £25,712 |
| Change In Property Value | £4,125 | £4,187 | £9,916 | £13,195 | £15,321 | £46,744 |
| Net Return | £8,678 | £8,937 | £15,008 | £18,637 | £21,196 | £72,456 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 11% | 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