Terraced LU4 2 beds 1 bath

Abercorn Road, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£21,283

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 17%After 5 Years

Return On Investment

80%

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	£17,760	£18,026	£18,477	£18,939	£19,507	£92,710
Total Expenses	£13,187	£13,225	£13,281	£13,338	£13,405	£66,435
Profit Before Tax	£4,573	£4,802	£5,196	£5,601	£6,102	£26,275
Profit After Tax	£3,704	£3,889	£4,209	£4,537	£4,943	£21,283
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£7,829	£8,076	£14,125	£17,732	£20,264	£68,027
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	80%

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