Terraced LU3 3 beds 1 bath

Wodecroft Road, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£15,947

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£40,795

↗ 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	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£11,510	£11,544	£11,592	£11,642	£11,700	£57,988
Profit Before Tax	£3,370	£3,559	£3,888	£4,226	£4,644	£19,687
Profit After Tax	£2,730	£2,883	£3,150	£3,423	£3,761	£15,947
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£6,330	£6,537	£11,804	£14,939	£17,132	£56,742
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

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