Terraced
LU4
3 beds
2 baths
Warwick Road, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£20,022
↗ 23%After 5 Years
Change In Property Value
£47,594
↗ 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 | £17,640 | £17,905 | £18,352 | £18,811 | £19,375 | £92,083 |
| Total Expenses | £13,373 | £13,411 | £13,466 | £13,523 | £13,590 | £67,364 |
| Profit Before Tax | £4,267 | £4,494 | £4,886 | £5,288 | £5,785 | £24,719 |
| Profit After Tax | £3,456 | £3,640 | £3,957 | £4,283 | £4,686 | £20,022 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £7,656 | £7,903 | £14,054 | £17,718 | £20,286 | £67,617 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| 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