Terraced LU4 2 beds 1 bath

Thornhill Place, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£77,400First Year

Profit From Rental Income

After 5 Years

£17,990

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£43,175

↗ 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	£16,008	£16,248	£16,654	£17,071	£17,583	£83,564
Total Expenses	£12,178	£12,214	£12,265	£12,318	£12,380	£61,354
Profit Before Tax	£3,830	£4,034	£4,389	£4,753	£5,203	£22,209
Profit After Tax	£3,102	£3,268	£3,555	£3,850	£4,215	£17,990
Change In Property Value	£3,810	£3,867	£9,159	£12,188	£14,151	£43,175
Net Return	£6,912	£7,135	£12,714	£16,038	£18,366	£61,164
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	9%	9%	16%	21%	24%	79%

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