Terraced
LU1
6 beds
3 baths
Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£33,297
↗ 30%After 5 Years
Change In Property Value
£59,493
↗ 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 | £24,084 | £24,445 | £25,056 | £25,683 | £26,453 | £125,722 |
| Total Expenses | £16,795 | £16,842 | £16,914 | £16,988 | £17,075 | £84,614 |
| Profit Before Tax | £7,289 | £7,603 | £8,142 | £8,695 | £9,378 | £41,107 |
| Profit After Tax | £5,904 | £6,158 | £6,595 | £7,043 | £7,596 | £33,297 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £11,154 | £11,487 | £19,215 | £23,837 | £27,096 | £92,790 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change