Terraced
LU2
2 beds
1 bath
Clarendon Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£25,103
↗ 25%After 5 Years
Change In Property Value
£54,393
↗ 17%After 5 Years
Return On Investment
79%
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 | £20,664 | £20,974 | £21,498 | £22,036 | £22,697 | £107,869 |
| Total Expenses | £15,262 | £15,305 | £15,368 | £15,433 | £15,510 | £76,878 |
| Profit Before Tax | £5,402 | £5,669 | £6,130 | £6,603 | £7,187 | £30,991 |
| Profit After Tax | £4,375 | £4,592 | £4,965 | £5,348 | £5,822 | £25,103 |
| Change In Property Value | £4,800 | £4,872 | £11,539 | £15,354 | £17,828 | £54,393 |
| Net Return | £9,175 | £9,464 | £16,504 | £20,703 | £23,650 | £79,496 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change