Terraced LU2 3 beds 1 bath

High Town Road, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£22,526

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£49,294

↗ 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	£18,720	£19,001	£19,476	£19,963	£20,562	£97,721
Total Expenses	£13,878	£13,917	£13,976	£14,035	£14,106	£69,912
Profit Before Tax	£4,842	£5,083	£5,500	£5,927	£6,456	£27,809
Profit After Tax	£3,922	£4,118	£4,455	£4,801	£5,229	£22,526
Change In Property Value	£4,350	£4,415	£10,457	£13,915	£16,157	£49,294
Net Return	£8,272	£8,533	£14,912	£18,716	£21,386	£71,819
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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