Terraced LU1 2 beds 1 bath

Cowper Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£22,157

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£40,795

↗ 17%After 5 Years

Return On Investment

86%

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	£16,512	£16,760	£17,179	£17,608	£18,136	£86,195
Total Expenses	£11,673	£11,709	£11,762	£11,816	£11,880	£58,840
Profit Before Tax	£4,839	£5,050	£5,417	£5,792	£6,257	£27,355
Profit After Tax	£3,919	£4,091	£4,387	£4,692	£5,068	£22,157
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£7,519	£7,745	£13,041	£16,207	£18,439	£62,952
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	11%	18%	22%	25%	86%

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