Terraced LU1 2 beds 1 bath

Surrey Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£13,571

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£36,545

↗ 17%After 5 Years

Return On Investment

77%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,350	£10,381	£10,426	£10,471	£10,524	£52,152
Profit Before Tax	£2,850	£3,017	£3,307	£3,605	£3,975	£16,754
Profit After Tax	£2,308	£2,443	£2,679	£2,920	£3,220	£13,571
Change In Property Value	£3,225	£3,273	£7,752	£10,316	£11,978	£36,545
Net Return	£5,533	£5,717	£10,431	£13,237	£15,198	£50,116
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	8%	9%	16%	20%	23%	77%

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