Terraced LU3 2 beds 1 bath

Hillside Road, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£17,582

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 17%After 5 Years

Return On Investment

79%

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	£15,732	£15,968	£16,367	£16,776	£17,280	£82,123
Total Expenses	£11,992	£12,027	£12,078	£12,130	£12,191	£60,417
Profit Before Tax	£3,740	£3,941	£4,289	£4,647	£5,089	£21,706
Profit After Tax	£3,029	£3,192	£3,474	£3,764	£4,122	£17,582
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£6,779	£6,998	£12,489	£15,760	£18,050	£60,077
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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