Terraced
LU3
3 beds
1 bath
Norman Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£19,931
↗ 23%After 5 Years
Change In Property Value
£47,594
↗ 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 | £17,616 | £17,880 | £18,327 | £18,785 | £19,349 | £91,958 |
| Total Expenses | £13,371 | £13,409 | £13,464 | £13,521 | £13,588 | £67,352 |
| Profit Before Tax | £4,245 | £4,472 | £4,863 | £5,265 | £5,761 | £24,606 |
| Profit After Tax | £3,439 | £3,622 | £3,939 | £4,264 | £4,667 | £19,931 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £7,639 | £7,885 | £14,035 | £17,700 | £20,266 | £67,525 |
| 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