Semi Detached
LU2
5 beds
2 baths
Crescent Rise, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£40,987
↗ 32%After 5 Years
Change In Property Value
£77,213
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £15,890 | £15,940 | £15,989 | £16,064 | £16,141 | £80,025 |
| Profit Before Tax | £9,310 | £9,638 | £9,973 | £10,546 | £11,135 | £50,601 |
| Profit After Tax | £7,541 | £7,807 | £8,078 | £8,543 | £9,019 | £40,987 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £13,541 | £22,017 | £26,987 | £30,499 | £25,157 | £118,200 |
| 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