Terraced
LU1
3 beds
1 bath
Belmont Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£16,572
↗ 17%After 5 Years
Change In Property Value
£52,693
↗ 17%After 5 Years
Return On Investment
71%
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 | £14,599 | £14,638 | £14,694 | £14,752 | £14,820 | £73,503 |
| Profit Before Tax | £3,401 | £3,632 | £4,033 | £4,443 | £4,951 | £20,459 |
| Profit After Tax | £2,755 | £2,942 | £3,266 | £3,599 | £4,010 | £16,572 |
| Change In Property Value | £4,650 | £4,720 | £11,178 | £14,875 | £17,271 | £52,693 |
| Net Return | £7,405 | £7,662 | £14,444 | £18,473 | £21,281 | £69,265 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change