Terraced
LU4
2 beds
1 bath
Connaught Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£16,092
↗ 23%After 5 Years
Change In Property Value
£39,095
↗ 17%After 5 Years
Return On Investment
79%
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 | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £11,075 | £11,108 | £11,156 | £11,204 | £11,261 | £55,804 |
| Profit Before Tax | £3,421 | £3,605 | £3,926 | £4,254 | £4,661 | £19,867 |
| Profit After Tax | £2,771 | £2,920 | £3,180 | £3,446 | £3,775 | £16,092 |
| Change In Property Value | £3,450 | £3,502 | £8,293 | £11,036 | £12,814 | £39,095 |
| Net Return | £6,221 | £6,422 | £11,473 | £14,482 | £16,589 | £55,187 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change