Terraced
LU3
3 beds
1 bath
Axe Close, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£88,249First YearProfit From Rental Income
£20,361
↗ 23%After 5 Years
Change In Property Value
£48,444
↗ 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 | £17,940 | £18,209 | £18,664 | £19,131 | £19,705 | £93,649 |
| Total Expenses | £13,601 | £13,640 | £13,696 | £13,754 | £13,822 | £68,512 |
| Profit Before Tax | £4,339 | £4,569 | £4,968 | £5,377 | £5,883 | £25,137 |
| Profit After Tax | £3,514 | £3,701 | £4,024 | £4,356 | £4,765 | £20,361 |
| Change In Property Value | £4,275 | £4,339 | £10,276 | £13,675 | £15,878 | £48,444 |
| Net Return | £7,789 | £8,040 | £14,301 | £18,031 | £20,644 | £68,805 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change