Semi Detached
LU3
3 beds
1 bath
Aydon Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£32,946
↗ 30%After 5 Years
Change In Property Value
£67,561
↗ 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 | £21,348 | £21,668 | £21,993 | £22,543 | £23,107 | £110,659 |
| Total Expenses | £13,896 | £13,941 | £13,983 | £14,049 | £14,116 | £69,984 |
| Profit Before Tax | £7,452 | £7,728 | £8,010 | £8,494 | £8,991 | £40,675 |
| Profit After Tax | £6,036 | £6,259 | £6,488 | £6,880 | £7,283 | £32,946 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £11,286 | £18,693 | £23,034 | £26,092 | £21,403 | £100,508 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 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