Semi Detached
LU2
3 beds
1 bath
Norfolk Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£38,305
↗ 32%After 5 Years
Change In Property Value
£72,387
↗ 19%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,628 | £23,982 | £24,342 | £24,951 | £25,574 | £122,478 |
| Total Expenses | £14,928 | £14,976 | £15,023 | £15,094 | £15,167 | £75,188 |
| Profit Before Tax | £8,700 | £9,006 | £9,320 | £9,857 | £10,408 | £47,290 |
| Profit After Tax | £7,047 | £7,295 | £7,549 | £7,984 | £8,430 | £38,305 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £12,672 | £20,617 | £25,276 | £28,568 | £23,559 | £110,692 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change