Terraced
LU4
2 beds
1 bath
Beechwood Road, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£8,496
↗ 10%After 5 Years
Change In Property Value
£46,744
↗ 17%After 5 Years
Return On Investment
65%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £12,851 | £12,884 | £12,931 | £12,979 | £13,036 | £64,681 |
| Profit Before Tax | £1,549 | £1,732 | £2,050 | £2,377 | £2,780 | £10,489 |
| Profit After Tax | £1,255 | £1,403 | £1,661 | £1,925 | £2,252 | £8,496 |
| Change In Property Value | £4,125 | £4,187 | £9,916 | £13,195 | £15,321 | £46,744 |
| Net Return | £5,380 | £5,590 | £11,577 | £15,120 | £17,573 | £55,240 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 21% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change