Semi Detached
LU3
5 beds
1 bath
Black Swan Lane, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£57,522
↗ 29%After 5 Years
Change In Property Value
£114,854
↗ 19%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,300 | £36,844 | £37,397 | £38,332 | £39,290 | £188,164 |
| Total Expenses | £23,274 | £23,341 | £23,407 | £23,511 | £23,617 | £117,149 |
| Profit Before Tax | £13,026 | £13,503 | £13,991 | £14,822 | £15,673 | £71,015 |
| Profit After Tax | £10,551 | £10,938 | £11,332 | £12,005 | £12,695 | £57,522 |
| Change In Property Value | £8,925 | £21,137 | £28,128 | £32,660 | £24,005 | £114,854 |
| Net Return | £19,476 | £32,075 | £39,460 | £44,665 | £36,700 | £172,376 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 10% | 16% | 20% | 23% | 19% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change