Terraced LU1 5 beds 2 baths

Wilsden Avenue, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£35,810

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 17%After 5 Years

Return On Investment

83%

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	£25,800	£26,187	£26,842	£27,513	£28,338	£134,679
Total Expenses	£17,958	£18,008	£18,085	£18,163	£18,256	£90,469
Profit Before Tax	£7,842	£8,179	£8,757	£9,350	£10,082	£44,210
Profit After Tax	£6,352	£6,625	£7,093	£7,574	£8,167	£35,810
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£11,977	£12,334	£20,615	£25,567	£29,059	£99,552
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

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