Terraced
LU1
6 beds
4 baths
Lyndhurst Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£84,097
↗ 69%After 5 Years
Change In Property Value
£64,592
↗ 17%After 5 Years
Return On Investment
122%
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 | £38,700 | £39,280 | £40,263 | £41,269 | £42,507 | £202,019 |
| Total Expenses | £19,447 | £19,516 | £19,625 | £19,737 | £19,871 | £98,195 |
| Profit Before Tax | £19,254 | £19,764 | £20,638 | £21,532 | £22,636 | £103,824 |
| Profit After Tax | £15,595 | £16,009 | £16,716 | £17,441 | £18,335 | £84,097 |
| Change In Property Value | £5,700 | £5,786 | £13,702 | £18,233 | £21,171 | £64,592 |
| Net Return | £21,295 | £21,795 | £30,418 | £35,675 | £39,506 | £148,689 |
| Return From Rental Income (%) | 13% | 13% | 14% | 14% | 15% | 69% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 33% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change