Terraced LU3 6 beds 6 baths

St. Margarets Avenue, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£35,314

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£80,740

↗ 17%After 5 Years

Return On Investment

75%

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	£29,892	£30,340	£31,099	£31,876	£32,833	£156,040
Total Expenses	£22,335	£22,391	£22,478	£22,566	£22,673	£112,443
Profit Before Tax	£7,557	£7,949	£8,621	£9,310	£10,160	£43,597
Profit After Tax	£6,121	£6,439	£6,983	£7,541	£8,230	£35,314
Change In Property Value	£7,125	£7,232	£17,127	£22,792	£26,464	£80,740
Net Return	£13,246	£13,671	£24,111	£30,333	£34,693	£116,054
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	20%	22%	75%

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