Semi Detached LU2 3 beds 1 bath

Lothair Road, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£149,500First Year

Profit From Rental Income

After 5 Years

£47,453

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£88,795

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,980	£29,415	£29,856	£30,602	£31,367	£150,220
Total Expenses	£18,199	£18,254	£18,309	£18,394	£18,481	£91,637
Profit Before Tax	£10,782	£11,160	£11,547	£12,208	£12,886	£58,583
Profit After Tax	£8,733	£9,040	£9,353	£9,889	£10,438	£47,453
Change In Property Value	£6,900	£16,342	£21,746	£25,249	£18,558	£88,795
Net Return	£15,633	£25,381	£31,099	£35,138	£28,996	£136,248
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	17%	21%	24%	19%	91%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change