Terraced LU4 3 beds 1 bath

Connaught Road, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£24,673

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£53,543

↗ 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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£15,032	£15,074	£15,136	£15,200	£15,276	£75,717
Profit Before Tax	£5,308	£5,571	£6,025	£6,490	£7,065	£30,461
Profit After Tax	£4,300	£4,513	£4,880	£5,257	£5,723	£24,673
Change In Property Value	£4,725	£4,796	£11,358	£15,115	£17,550	£53,543
Net Return	£9,025	£9,309	£16,239	£20,372	£23,273	£78,217
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
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