Terraced LU3 1 bed 1 bath

Howard Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£13,021

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£9,238	£9,268	£9,309	£9,351	£9,400	£46,566
Profit Before Tax	£2,762	£2,912	£3,176	£3,445	£3,780	£16,075
Profit After Tax	£2,237	£2,359	£2,572	£2,791	£3,062	£13,021
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£5,087	£5,252	£9,423	£11,908	£13,648	£45,317
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	9%	16%	21%	24%	78%

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