Semi Detached LU2 4 beds 2 baths

Somerset Avenue, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£46,398

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£86,865

↗ 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	£28,356	£28,781	£29,213	£29,943	£30,692	£146,986
Total Expenses	£17,814	£17,869	£17,923	£18,006	£18,092	£89,705
Profit Before Tax	£10,542	£10,912	£11,290	£11,937	£12,600	£57,281
Profit After Tax	£8,539	£8,839	£9,145	£9,669	£10,206	£46,398
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£15,289	£24,825	£30,418	£34,370	£28,361	£133,262
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