Terraced
LU1
3 beds
2 baths
Belmont Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£29,742
↗ 30%After 5 Years
Change In Property Value
£53,543
↗ 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 | £21,672 | £21,997 | £22,547 | £23,111 | £23,804 | £113,131 |
| Total Expenses | £15,165 | £15,209 | £15,275 | £15,342 | £15,422 | £76,412 |
| Profit Before Tax | £6,507 | £6,788 | £7,272 | £7,769 | £8,382 | £36,719 |
| Profit After Tax | £5,271 | £5,498 | £5,891 | £6,293 | £6,790 | £29,742 |
| Change In Property Value | £4,725 | £4,796 | £11,358 | £15,115 | £17,550 | £53,543 |
| Net Return | £9,996 | £10,294 | £17,249 | £21,407 | £24,339 | £83,286 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change