Terraced LU3 3 beds 2 baths

Arrow Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£18,972

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£47,594

↗ 17%After 5 Years

Return On Investment

77%

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	£17,364	£17,624	£18,065	£18,517	£19,072	£90,642
Total Expenses	£13,345	£13,383	£13,438	£13,494	£13,560	£67,220
Profit Before Tax	£4,019	£4,242	£4,627	£5,023	£5,512	£23,422
Profit After Tax	£3,255	£3,436	£3,748	£4,068	£4,465	£18,972
Change In Property Value	£4,200	£4,263	£10,096	£13,435	£15,600	£47,594
Net Return	£7,455	£7,699	£13,844	£17,504	£20,065	£66,566
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

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