Terraced LU3 3 beds 2 baths

Norman Road, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£104,000First Year

Profit From Rental Income

After 5 Years

£23,907

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,093

↗ 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	£20,772	£21,084	£21,611	£22,151	£22,815	£108,433
Total Expenses	£15,670	£15,713	£15,776	£15,841	£15,918	£78,918
Profit Before Tax	£5,102	£5,371	£5,835	£6,310	£6,897	£29,515
Profit After Tax	£4,133	£4,350	£4,726	£5,111	£5,587	£23,907
Change In Property Value	£4,950	£5,024	£11,899	£15,834	£18,385	£56,093
Net Return	£9,083	£9,375	£16,625	£20,945	£23,972	£80,000
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