Terraced LU3 1 bed 1 bath

Dexter Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£11,815

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£31,446

↗ 17%After 5 Years

Return On Investment

77%

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	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£8,987	£9,016	£9,056	£9,096	£9,144	£45,299
Profit Before Tax	£2,485	£2,628	£2,880	£3,137	£3,457	£14,587
Profit After Tax	£2,013	£2,129	£2,332	£2,541	£2,800	£11,815
Change In Property Value	£2,775	£2,817	£6,671	£8,877	£10,307	£31,446
Net Return	£4,788	£4,946	£9,003	£11,418	£13,107	£43,261
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	8%	9%	16%	20%	23%	77%

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