Terraced LU1 3 beds 1 bath

Cambridge Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£29,267

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£52,693

↗ 17%After 5 Years

Return On Investment

84%

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	£21,336	£21,656	£22,197	£22,752	£23,435	£111,377
Total Expenses	£14,933	£14,976	£15,041	£15,108	£15,187	£75,245
Profit Before Tax	£6,403	£6,680	£7,156	£7,645	£8,248	£36,132
Profit After Tax	£5,187	£5,411	£5,797	£6,192	£6,681	£29,267
Change In Property Value	£4,650	£4,720	£11,178	£14,875	£17,271	£52,693
Net Return	£9,837	£10,130	£16,974	£21,067	£23,952	£81,960
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	17%	22%	25%	84%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change