Terraced LU3 3 beds 1 bath

Gregories Close, New Bedford Road Area, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£15,219

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£49,294

↗ 17%After 5 Years

Return On Investment

72%

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	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£13,686	£13,722	£13,776	£13,830	£13,895	£68,909
Profit Before Tax	£3,114	£3,330	£3,702	£4,085	£4,558	£18,789
Profit After Tax	£2,523	£2,697	£2,999	£3,309	£3,692	£15,219
Change In Property Value	£4,350	£4,415	£10,457	£13,915	£16,157	£49,294
Net Return	£6,873	£7,112	£13,456	£17,224	£19,849	£64,513
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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