Terraced
LU1
2 beds
1 bath
Butlin Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£20,293
↗ 29%After 5 Years
Change In Property Value
£39,095
↗ 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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £11,185 | £11,220 | £11,270 | £11,322 | £11,383 | £56,380 |
| Profit Before Tax | £4,415 | £4,614 | £4,959 | £5,314 | £5,752 | £25,054 |
| Profit After Tax | £3,576 | £3,737 | £4,017 | £4,304 | £4,659 | £20,293 |
| Change In Property Value | £3,450 | £3,502 | £8,293 | £11,036 | £12,814 | £39,095 |
| Net Return | £7,026 | £7,239 | £12,310 | £15,340 | £17,473 | £59,389 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| 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