Terraced
LU2
4 beds
2 baths
Crawley Green Road, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£27,635
↗ 25%After 5 Years
Change In Property Value
£59,493
↗ 17%After 5 Years
Return On Investment
78%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £16,646 | £16,691 | £16,759 | £16,829 | £16,912 | £83,837 |
| Profit Before Tax | £5,950 | £6,244 | £6,749 | £7,267 | £7,907 | £34,117 |
| Profit After Tax | £4,820 | £5,057 | £5,467 | £5,886 | £6,405 | £27,635 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £10,070 | £10,386 | £18,087 | £22,680 | £25,904 | £87,127 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change