Detached
LU3
5 beds
4 baths
Fountains Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£56,178
↗ 25%After 5 Years
Change In Property Value
£132,227
↗ 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 | £39,048 | £39,634 | £40,228 | £41,234 | £42,265 | £202,409 |
| Total Expenses | £26,445 | £26,516 | £26,585 | £26,696 | £26,810 | £133,053 |
| Profit Before Tax | £12,603 | £13,118 | £13,643 | £14,537 | £15,455 | £69,356 |
| Profit After Tax | £10,209 | £10,626 | £11,051 | £11,775 | £12,518 | £56,178 |
| Change In Property Value | £10,275 | £24,335 | £32,382 | £37,600 | £27,636 | £132,227 |
| Net Return | £20,484 | £34,960 | £43,433 | £49,375 | £40,154 | £188,406 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 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