Terraced LU1 3 beds 1 bath

Hibbert Street, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£98,749First Year

Profit From Rental Income

After 5 Years

£29,742

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£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	£5,499	£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

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