Terraced LU3 2 beds 1 bath

Oregon Way, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£79,497First Year

Profit From Rental Income

After 5 Years

£17,757

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£44,194

↗ 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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£12,435	£12,471	£12,523	£12,576	£12,639	£62,644
Profit Before Tax	£3,765	£3,972	£4,331	£4,699	£5,155	£21,922
Profit After Tax	£3,049	£3,217	£3,508	£3,806	£4,176	£17,757
Change In Property Value	£3,900	£3,958	£9,375	£12,475	£14,485	£44,194
Net Return	£6,949	£7,176	£12,883	£16,282	£18,661	£61,951
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
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