Terraced
LU4
3 beds
1 bath
Haverdale, Hockwell Ring, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£20,836
↗ 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 | £18,276 | £18,550 | £19,014 | £19,489 | £20,074 | £95,403 |
| Total Expenses | £13,833 | £13,872 | £13,929 | £13,988 | £14,057 | £69,680 |
| Profit Before Tax | £4,443 | £4,678 | £5,085 | £5,501 | £6,017 | £25,723 |
| Profit After Tax | £3,599 | £3,789 | £4,118 | £4,456 | £4,874 | £20,836 |
| Change In Property Value | £4,350 | £4,415 | £10,457 | £13,915 | £16,157 | £49,294 |
| Net Return | £7,949 | £8,204 | £14,575 | £18,371 | £21,031 | £70,130 |
| 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