Terraced
LU3
3 beds
1 bath
Limbury Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£20,745
↗ 23%After 5 Years
Change In Property Value
£49,294
↗ 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 | £18,252 | £18,526 | £18,989 | £19,464 | £20,048 | £95,278 |
| Total Expenses | £13,831 | £13,870 | £13,927 | £13,985 | £14,054 | £69,667 |
| Profit Before Tax | £4,421 | £4,656 | £5,062 | £5,478 | £5,993 | £25,611 |
| Profit After Tax | £3,581 | £3,771 | £4,100 | £4,437 | £4,854 | £20,745 |
| Change In Property Value | £4,350 | £4,415 | £10,457 | £13,915 | £16,157 | £49,294 |
| Net Return | £7,931 | £8,187 | £14,557 | £18,352 | £21,011 | £70,038 |
| 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