Terraced LU3 3 beds 1 bath

Blundell Road, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£121,499First Year

Profit From Rental Income

After 5 Years

£27,837

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£64,592

↗ 17%After 5 Years

Return On Investment

76%

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	£23,916	£24,275	£24,882	£25,504	£26,269	£124,845
Total Expenses	£17,968	£18,015	£18,087	£18,160	£18,247	£90,478
Profit Before Tax	£5,948	£6,259	£6,795	£7,344	£8,022	£34,367
Profit After Tax	£4,818	£5,070	£5,504	£5,948	£6,497	£27,837
Change In Property Value	£5,700	£5,785	£13,702	£18,233	£21,171	£64,592
Net Return	£10,518	£10,856	£19,206	£24,182	£27,668	£92,429
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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