Terraced LU2 2 beds 1 bath

Hartley Road, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£18,276

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£40,795

↗ 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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£11,571	£11,606	£11,656	£11,707	£11,767	£58,308
Profit Before Tax	£3,921	£4,118	£4,462	£4,813	£5,249	£22,562
Profit After Tax	£3,176	£3,336	£3,614	£3,899	£4,251	£18,276
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£6,776	£6,990	£12,268	£15,415	£17,623	£59,071
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