Terraced
LU1
3 beds
1 bath
Tavistock Street, South Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£29,976
↗ 39%After 5 Years
Change In Property Value
£43,345
↗ 17%After 5 Years
Return On Investment
94%
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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £12,537 | £12,577 | £12,637 | £12,698 | £12,770 | £63,219 |
| Profit Before Tax | £6,663 | £6,911 | £7,338 | £7,777 | £8,319 | £37,007 |
| Profit After Tax | £5,397 | £5,598 | £5,944 | £6,299 | £6,738 | £29,976 |
| Change In Property Value | £3,825 | £3,882 | £9,195 | £12,236 | £14,207 | £43,345 |
| Net Return | £9,222 | £9,480 | £15,139 | £18,535 | £20,945 | £73,321 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change