Semi Detached LU3 2 beds 1 bath

Catsbrook Road, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£25,925

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£54,049

↗ 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	£17,076	£17,332	£17,592	£18,032	£18,483	£88,515
Total Expenses	£11,217	£11,255	£11,291	£11,345	£11,401	£56,509
Profit Before Tax	£5,859	£6,077	£6,301	£6,687	£7,082	£32,006
Profit After Tax	£4,746	£4,923	£5,104	£5,416	£5,736	£25,925
Change In Property Value	£4,200	£9,947	£13,237	£15,369	£11,296	£54,049
Net Return	£8,946	£14,870	£18,341	£20,785	£17,032	£79,974
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	21%	24%	20%	92%

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