Terraced
LU4
2 beds
2 baths
Arundel Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£22,417
↗ 23%After 5 Years
Change In Property Value
£52,693
↗ 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 | £19,536 | £19,829 | £20,325 | £20,833 | £21,458 | £101,981 |
| Total Expenses | £14,753 | £14,794 | £14,854 | £14,916 | £14,989 | £74,305 |
| Profit Before Tax | £4,783 | £5,035 | £5,471 | £5,917 | £6,469 | £27,675 |
| Profit After Tax | £3,874 | £4,079 | £4,431 | £4,793 | £5,240 | £22,417 |
| Change In Property Value | £4,650 | £4,720 | £11,178 | £14,875 | £17,271 | £52,693 |
| Net Return | £8,524 | £8,798 | £15,609 | £19,668 | £22,511 | £75,111 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change