Terraced LU1 3 beds 1 bath

Russell Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£26,233

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£47,594

↗ 17%After 5 Years

Return On Investment

85%

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	£19,272	£19,561	£20,050	£20,551	£21,168	£100,602
Total Expenses	£13,536	£13,577	£13,636	£13,697	£13,770	£68,216
Profit Before Tax	£5,736	£5,984	£6,414	£6,854	£7,398	£32,386
Profit After Tax	£4,646	£4,847	£5,195	£5,552	£5,993	£26,233
Change In Property Value	£4,200	£4,263	£10,096	£13,435	£15,600	£47,594
Net Return	£8,846	£9,110	£15,291	£18,987	£21,592	£73,827
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	11%	18%	22%	25%	85%

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