Terraced LU4 3 beds 1 bath

Poynters Road, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£28,494

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£61,192

↗ 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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£17,107	£17,154	£17,223	£17,295	£17,380	£86,160
Profit Before Tax	£6,137	£6,439	£6,959	£7,492	£8,151	£35,177
Profit After Tax	£4,971	£5,216	£5,637	£6,069	£6,602	£28,494
Change In Property Value	£5,400	£5,481	£12,981	£17,274	£20,057	£61,192
Net Return	£10,371	£10,697	£18,618	£23,342	£26,659	£89,686
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change