Semi Detached
LU1
4 beds
0 baths
Brantwood Road, Dallow, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£53,808
↗ 34%After 5 Years
Change In Property Value
£93,621
↗ 19%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,524 | £31,997 | £32,477 | £33,289 | £34,121 | £163,407 |
| Total Expenses | £19,257 | £19,317 | £19,375 | £19,467 | £19,561 | £96,977 |
| Profit Before Tax | £12,267 | £12,680 | £13,102 | £13,822 | £14,560 | £66,430 |
| Profit After Tax | £9,936 | £10,271 | £10,612 | £11,196 | £11,794 | £53,808 |
| Change In Property Value | £7,275 | £17,230 | £22,928 | £26,622 | £19,567 | £93,621 |
| Net Return | £17,211 | £27,500 | £33,540 | £37,817 | £31,361 | £147,429 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change