Terraced LU1 3 beds 2 baths

Gladstone Avenue, Town Centre, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£28,225

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 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	£20,640	£20,950	£21,473	£22,010	£22,670	£107,744
Total Expenses	£14,467	£14,509	£14,572	£14,637	£14,713	£72,898
Profit Before Tax	£6,174	£6,441	£6,901	£7,373	£7,957	£34,846
Profit After Tax	£5,001	£5,217	£5,590	£5,972	£6,445	£28,225
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£9,501	£9,784	£16,407	£20,367	£23,159	£79,219
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	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