Terraced LU1 6 beds 3 baths

London Road, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£58,565

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£101,987

↗ 17%After 5 Years

Return On Investment

81%

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	£41,280	£41,899	£42,947	£44,020	£45,341	£215,487
Total Expenses	£28,433	£28,506	£28,622	£28,740	£28,883	£143,185
Profit Before Tax	£12,847	£13,393	£14,325	£15,280	£16,458	£72,303
Profit After Tax	£10,406	£10,848	£11,603	£12,377	£13,331	£58,565
Change In Property Value	£9,000	£9,135	£21,635	£28,790	£33,428	£101,987
Net Return	£19,406	£19,983	£33,238	£41,167	£46,759	£160,552
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	17%	21%	24%	81%

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