Terraced LU3 3 beds 1 bath

Sylam Close, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£21,896

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£51,844

↗ 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	£19,188	£19,476	£19,963	£20,462	£21,076	£100,164
Total Expenses	£14,520	£14,560	£14,619	£14,680	£14,752	£73,132
Profit Before Tax	£4,668	£4,916	£5,343	£5,782	£6,323	£27,032
Profit After Tax	£3,781	£3,982	£4,328	£4,683	£5,122	£21,896
Change In Property Value	£4,575	£4,644	£10,998	£14,635	£16,993	£51,844
Net Return	£8,356	£8,625	£15,326	£19,318	£22,114	£73,740
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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