Terraced
LU2
3 beds
1 bath
Abbey Drive, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£20,853
↗ 25%After 5 Years
Change In Property Value
£45,894
↗ 17%After 5 Years
Return On Investment
80%
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 | £17,436 | £17,698 | £18,140 | £18,593 | £19,151 | £91,018 |
| Total Expenses | £12,956 | £12,994 | £13,048 | £13,105 | £13,171 | £65,274 |
| Profit Before Tax | £4,480 | £4,704 | £5,091 | £5,489 | £5,980 | £25,744 |
| Profit After Tax | £3,629 | £3,810 | £4,124 | £4,446 | £4,844 | £20,853 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £7,679 | £7,921 | £13,860 | £17,401 | £19,886 | £66,747 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change