Terraced
LU1
3 beds
2 baths
Tavistock Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£20,119
↗ 30%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
86%
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 | £15,132 | £15,359 | £15,743 | £16,137 | £16,621 | £78,991 |
| Total Expenses | £10,742 | £10,776 | £10,825 | £10,875 | £10,934 | £54,152 |
| Profit Before Tax | £4,390 | £4,583 | £4,918 | £5,261 | £5,686 | £24,839 |
| Profit After Tax | £3,556 | £3,712 | £3,984 | £4,262 | £4,606 | £20,119 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £6,856 | £7,062 | £11,916 | £14,818 | £16,863 | £57,515 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change