Semi Detached
LU3
2 beds
1 bath
Runfold Avenue, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£24,961
↗ 30%After 5 Years
Change In Property Value
£52,119
↗ 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 | £16,476 | £16,723 | £16,974 | £17,398 | £17,833 | £85,405 |
| Total Expenses | £10,835 | £10,872 | £10,907 | £10,960 | £11,014 | £54,589 |
| Profit Before Tax | £5,641 | £5,851 | £6,067 | £6,438 | £6,819 | £30,816 |
| Profit After Tax | £4,569 | £4,739 | £4,914 | £5,215 | £5,523 | £24,961 |
| Change In Property Value | £4,050 | £9,592 | £12,764 | £14,820 | £10,893 | £52,119 |
| Net Return | £8,619 | £14,331 | £17,678 | £20,035 | £16,416 | £77,080 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 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