Terraced
LU2
3 beds
1 bath
Clarendon Road, High Town, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£22,745
↗ 24%After 5 Years
Change In Property Value
£50,994
↗ 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 | £19,200 | £19,488 | £19,975 | £20,475 | £21,089 | £100,227 |
| Total Expenses | £14,323 | £14,363 | £14,422 | £14,483 | £14,555 | £72,146 |
| Profit Before Tax | £4,878 | £5,125 | £5,553 | £5,991 | £6,534 | £28,081 |
| Profit After Tax | £3,951 | £4,151 | £4,498 | £4,853 | £5,292 | £22,745 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £8,451 | £8,719 | £15,315 | £19,248 | £22,006 | £73,739 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| 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