Detached
LU3
6 beds
3 baths
Shervington Grove, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£44,703
↗ 25%After 5 Years
Change In Property Value
£106,168
↗ 19%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,356 | £31,826 | £32,304 | £33,111 | £33,939 | £162,537 |
| Total Expenses | £21,332 | £21,391 | £21,449 | £21,541 | £21,634 | £107,347 |
| Profit Before Tax | £10,024 | £10,435 | £10,854 | £11,571 | £12,305 | £55,189 |
| Profit After Tax | £8,120 | £8,452 | £8,792 | £9,372 | £9,967 | £44,703 |
| Change In Property Value | £8,250 | £19,539 | £26,000 | £30,189 | £22,189 | £106,168 |
| Net Return | £16,370 | £27,991 | £34,793 | £39,562 | £32,156 | £150,871 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 15% | 19% | 22% | 18% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change