Terraced LU1 4 beds 2 baths

Russell Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£33,297

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£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

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