Terraced LU3 3 beds 2 baths

Norman Road, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£21,512

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 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	£18,876	£19,159	£19,638	£20,129	£20,733	£98,535
Total Expenses	£14,290	£14,330	£14,389	£14,449	£14,520	£71,977
Profit Before Tax	£4,586	£4,829	£5,250	£5,680	£6,213	£26,558
Profit After Tax	£3,715	£3,912	£4,252	£4,601	£5,033	£21,512
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£8,215	£8,479	£15,070	£18,996	£21,747	£72,506
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	20%	23%	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