Terraced
LU2
3 beds
2 baths
High Town Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-13,524
↘ -13%After 5 Years
Change In Property Value
£55,243
↗ 17%After 5 Years
Return On Investment
41%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £14,534 | £14,563 | £14,603 | £14,643 | £14,690 | £73,034 |
| Profit Before Tax | £-3,134 | £-2,992 | £-2,742 | £-2,486 | £-2,169 | £-13,524 |
| Profit After Tax | £-3,134 | £-2,992 | £-2,742 | £-2,486 | £-2,169 | £-13,524 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £1,741 | £1,956 | £8,976 | £13,108 | £15,938 | £41,719 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change