Semi Detached
LU1
3 beds
1 bath
Longcroft Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£41,116
↗ 34%After 5 Years
Change In Property Value
£72,387
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,372 | £24,738 | £25,109 | £25,736 | £26,380 | £126,334 |
| Total Expenses | £15,003 | £15,052 | £15,099 | £15,172 | £15,247 | £75,574 |
| Profit Before Tax | £9,369 | £9,686 | £10,009 | £10,564 | £11,132 | £50,760 |
| Profit After Tax | £7,589 | £7,845 | £8,108 | £8,557 | £9,017 | £41,116 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £13,214 | £21,167 | £25,835 | £29,140 | £24,146 | £113,503 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change