Terraced
LU1
5 beds
1 bath
Cowper Street, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£30,784
↗ 30%After 5 Years
Change In Property Value
£55,243
↗ 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 | £22,368 | £22,704 | £23,271 | £23,853 | £24,568 | £116,764 |
| Total Expenses | £15,631 | £15,676 | £15,744 | £15,813 | £15,895 | £78,759 |
| Profit Before Tax | £6,737 | £7,027 | £7,527 | £8,040 | £8,673 | £38,005 |
| Profit After Tax | £5,457 | £5,692 | £6,097 | £6,512 | £7,025 | £30,784 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £10,332 | £10,640 | £17,816 | £22,107 | £25,132 | £86,027 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 84% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change