Semi Detached LU3 3 beds 1 bath

Montrose Avenue, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£53,002

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£106,168

↗ 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	£33,552	£34,055	£34,566	£35,430	£36,316	£173,920
Total Expenses	£21,551	£21,614	£21,676	£21,772	£21,872	£108,486
Profit Before Tax	£12,001	£12,441	£12,890	£13,658	£14,444	£65,434
Profit After Tax	£9,720	£10,077	£10,441	£11,063	£11,700	£53,002
Change In Property Value	£8,250	£19,539	£26,000	£30,189	£22,189	£106,168
Net Return	£17,970	£29,616	£36,442	£41,252	£33,889	£159,170
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	10%	16%	20%	23%	19%	88%

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