Terraced LU3 1 bed 1 bath

Marsom Grove, Luton, Bedfordshire LU3

East of England, England · LU3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£16,001

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£39,095

↗ 17%After 5 Years

Return On Investment

79%

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	£14,472	£14,689	£15,056	£15,433	£15,896	£75,546
Total Expenses	£11,072	£11,106	£11,153	£11,202	£11,259	£55,792
Profit Before Tax	£3,400	£3,583	£3,903	£4,231	£4,637	£19,754
Profit After Tax	£2,754	£2,903	£3,162	£3,427	£3,756	£16,001
Change In Property Value	£3,450	£3,502	£8,293	£11,036	£12,814	£39,095
Net Return	£6,204	£6,404	£11,455	£14,463	£16,570	£55,096
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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