Semi Detached
LU2
3 beds
1 bath
Manton Drive, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£48,553
↗ 32%After 5 Years
Change In Property Value
£90,725
↗ 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 | £29,616 | £30,060 | £30,511 | £31,274 | £32,056 | £153,517 |
| Total Expenses | £18,584 | £18,641 | £18,696 | £18,783 | £18,872 | £93,575 |
| Profit Before Tax | £11,032 | £11,419 | £11,815 | £12,491 | £13,184 | £59,942 |
| Profit After Tax | £8,936 | £9,250 | £9,570 | £10,118 | £10,679 | £48,553 |
| Change In Property Value | £7,050 | £16,697 | £22,219 | £25,798 | £18,962 | £90,725 |
| Net Return | £15,986 | £25,947 | £31,789 | £35,916 | £29,641 | £139,278 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 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