Terraced
LU1
3 beds
1 bath
Harcourt Street, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£25,191
↗ 30%After 5 Years
Change In Property Value
£45,894
↗ 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 | £18,576 | £18,855 | £19,326 | £19,809 | £20,403 | £96,969 |
| Total Expenses | £13,070 | £13,109 | £13,167 | £13,226 | £13,296 | £65,869 |
| Profit Before Tax | £5,506 | £5,745 | £6,159 | £6,583 | £7,107 | £31,100 |
| Profit After Tax | £4,460 | £4,654 | £4,989 | £5,332 | £5,757 | £25,191 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £8,510 | £8,765 | £14,724 | £18,287 | £20,799 | £71,085 |
| 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