Semi Detached
LU2
3 beds
1 bath
Felix Avenue, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£36,149
↗ 32%After 5 Years
Change In Property Value
£68,527
↗ 19%After 5 Years
Return On Investment
93%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,368 | £22,704 | £23,044 | £23,620 | £24,211 | £115,946 |
| Total Expenses | £14,159 | £14,205 | £14,249 | £14,317 | £14,387 | £71,318 |
| Profit Before Tax | £8,209 | £8,499 | £8,795 | £9,303 | £9,824 | £44,629 |
| Profit After Tax | £6,649 | £6,884 | £7,124 | £7,535 | £7,957 | £36,149 |
| Change In Property Value | £5,325 | £12,611 | £16,782 | £19,486 | £14,322 | £68,527 |
| Net Return | £11,974 | £19,495 | £23,906 | £27,021 | £22,279 | £104,676 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 17% | 21% | 24% | 20% | 93% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change