Semi Detached
LU2
6 beds
6 baths
Eaton Valley Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£47,453
↗ 32%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change