Terraced
LU4
3 beds
2 baths
Warwick Road West, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£22,142
↗ 25%After 5 Years
Change In Property Value
£48,444
↗ 17%After 5 Years
Return On Investment
80%
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 | £18,408 | £18,684 | £19,151 | £19,630 | £20,219 | £96,092 |
| Total Expenses | £13,648 | £13,687 | £13,745 | £13,804 | £13,873 | £68,757 |
| Profit Before Tax | £4,760 | £4,997 | £5,406 | £5,826 | £6,346 | £27,335 |
| Profit After Tax | £3,855 | £4,047 | £4,379 | £4,719 | £5,140 | £22,142 |
| Change In Property Value | £4,275 | £4,339 | £10,276 | £13,675 | £15,878 | £48,444 |
| Net Return | £8,130 | £8,387 | £14,656 | £18,394 | £21,018 | £70,586 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change