Terraced LU1 3 beds 1 bath

Newcombe Road, Dallow, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£22,196

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£13,211	£13,249	£13,306	£13,363	£13,432	£66,560
Profit Before Tax	£4,789	£5,021	£5,421	£5,832	£6,339	£27,402
Profit After Tax	£3,879	£4,067	£4,391	£4,724	£5,135	£22,196
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£8,004	£8,254	£14,307	£17,919	£20,456	£68,940
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	9%	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