Terraced
LU1
3 beds
1 bath
Baker Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£29,046
↗ 34%After 5 Years
Change In Property Value
£46,744
↗ 17%After 5 Years
Return On Investment
89%
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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £13,391 | £13,432 | £13,493 | £13,555 | £13,629 | £67,500 |
| Profit Before Tax | £6,409 | £6,665 | £7,107 | £7,559 | £8,119 | £35,859 |
| Profit After Tax | £5,192 | £5,399 | £5,756 | £6,123 | £6,576 | £29,046 |
| Change In Property Value | £4,125 | £4,187 | £9,916 | £13,195 | £15,321 | £46,744 |
| Net Return | £9,317 | £9,586 | £15,672 | £19,318 | £21,897 | £75,790 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change