Terraced LU2 3 beds 2 baths

Jubilee Street, High Town, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£19,135

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 17%After 5 Years

Return On Investment

81%

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	£16,140	£16,382	£16,792	£17,211	£17,728	£84,253
Total Expenses	£12,033	£12,068	£12,120	£12,173	£12,235	£60,630
Profit Before Tax	£4,107	£4,314	£4,671	£5,038	£5,492	£23,623
Profit After Tax	£3,327	£3,494	£3,784	£4,081	£4,449	£19,135
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£7,077	£7,300	£12,798	£16,077	£18,377	£61,629
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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