Terraced
LU2
0 beds
0 baths
Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£180,999First YearProfit From Rental Income
£43,447
↗ 24%After 5 Years
Change In Property Value
£93,488
↗ 17%After 5 Years
Return On Investment
76%
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 | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £25,841 | £25,905 | £26,005 | £26,108 | £26,231 | £130,090 |
| Profit Before Tax | £9,355 | £9,819 | £10,612 | £11,425 | £12,428 | £53,638 |
| Profit After Tax | £7,578 | £7,953 | £8,596 | £9,254 | £10,066 | £43,447 |
| Change In Property Value | £8,250 | £8,374 | £19,832 | £26,390 | £30,642 | £93,488 |
| Net Return | £15,828 | £16,327 | £28,427 | £35,645 | £40,709 | £136,935 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 22% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change