Terraced
LU1
3 beds
1 bath
Arthur Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,153
↗ 30%After 5 Years
Change In Property Value
£42,495
↗ 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 | £17,196 | £17,454 | £17,890 | £18,338 | £18,888 | £89,765 |
| Total Expenses | £12,138 | £12,176 | £12,230 | £12,286 | £12,351 | £61,181 |
| Profit Before Tax | £5,058 | £5,278 | £5,660 | £6,052 | £6,536 | £28,584 |
| Profit After Tax | £4,097 | £4,275 | £4,585 | £4,902 | £5,294 | £23,153 |
| Change In Property Value | £3,750 | £3,806 | £9,014 | £11,996 | £13,928 | £42,495 |
| Net Return | £7,847 | £8,082 | £13,599 | £16,898 | £19,223 | £65,648 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change