Terraced
LU4
3 beds
1 bath
Macaulay Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£28,923
↗ 25%After 5 Years
Change In Property Value
£62,042
↗ 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 | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £17,338 | £17,385 | £17,456 | £17,528 | £17,614 | £87,321 |
| Profit Before Tax | £6,230 | £6,536 | £7,064 | £7,605 | £8,273 | £35,708 |
| Profit After Tax | £5,046 | £5,295 | £5,722 | £6,160 | £6,701 | £28,923 |
| Change In Property Value | £5,475 | £5,557 | £13,161 | £17,514 | £20,335 | £62,042 |
| Net Return | £10,521 | £10,852 | £18,883 | £23,674 | £27,036 | £90,965 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| 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