Terraced LU1 3 beds 3 baths

Dallow Road, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£107,499First Year

Profit From Rental Income

After 5 Years

£32,301

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£57,793

↗ 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	£23,400	£23,751	£24,345	£24,953	£25,702	£122,151
Total Expenses	£16,329	£16,376	£16,446	£16,518	£16,604	£82,273
Profit Before Tax	£7,071	£7,375	£7,899	£8,435	£9,098	£39,878
Profit After Tax	£5,727	£5,974	£6,398	£6,833	£7,370	£32,301
Change In Property Value	£5,100	£5,176	£12,260	£16,314	£18,942	£57,793
Net Return	£10,827	£11,150	£18,658	£23,147	£26,312	£90,094
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	17%	22%	24%	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