Terraced
LU4
3 beds
2 baths
Highfield Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£29,782
↗ 25%After 5 Years
Change In Property Value
£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
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change