Terraced LU3 3 beds 2 baths

Whitehaven, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£27,453

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 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	£23,604	£23,958	£24,557	£25,171	£25,926	£123,216
Total Expenses	£17,739	£17,785	£17,856	£17,928	£18,015	£89,323
Profit Before Tax	£5,865	£6,173	£6,701	£7,243	£7,911	£33,893
Profit After Tax	£4,751	£5,000	£5,428	£5,866	£6,408	£27,453
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£10,376	£10,709	£18,949	£23,860	£27,301	£91,195
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