Terraced LU4 3 beds 2 baths

Reaper Close, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£29,782

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 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	£24,216	£24,579	£25,194	£25,824	£26,598	£126,411
Total Expenses	£17,800	£17,848	£17,920	£17,994	£18,082	£89,643
Profit Before Tax	£6,416	£6,732	£7,274	£7,830	£8,516	£36,768
Profit After Tax	£5,197	£5,453	£5,892	£6,342	£6,898	£29,782
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£10,822	£11,162	£19,414	£24,336	£27,791	£93,524
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