Terraced
LU1
3 beds
1 bath
Arthur Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£27,750
↗ 30%After 5 Years
Change In Property Value
£50,144
↗ 17%After 5 Years
Return On Investment
85%
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 | £20,304 | £20,609 | £21,124 | £21,652 | £22,301 | £105,990 |
| Total Expenses | £14,235 | £14,276 | £14,339 | £14,403 | £14,478 | £71,730 |
| Profit Before Tax | £6,069 | £6,332 | £6,785 | £7,249 | £7,823 | £34,259 |
| Profit After Tax | £4,916 | £5,129 | £5,496 | £5,872 | £6,337 | £27,750 |
| Change In Property Value | £4,425 | £4,491 | £10,637 | £14,155 | £16,435 | £50,144 |
| Net Return | £9,341 | £9,620 | £16,133 | £20,027 | £22,772 | £77,894 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change