Terraced LU1 3 beds 1 bath

Baker Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£24,860

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£39,095

↗ 17%After 5 Years

Return On Investment

91%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£11,305	£11,342	£11,395	£11,450	£11,514	£57,007
Profit Before Tax	£5,495	£5,710	£6,083	£6,465	£6,938	£30,691
Profit After Tax	£4,451	£4,625	£4,927	£5,237	£5,620	£24,860
Change In Property Value	£3,450	£3,502	£8,293	£11,036	£12,814	£39,095
Net Return	£7,901	£8,127	£13,221	£16,273	£18,434	£63,955
Return From Rental Income (%)	6%	7%	7%	7%	8%	36%
Total Net Return (%)	11%	12%	19%	23%	26%	91%

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