Detached
LU3
5 beds
2 baths
High Mead, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£38,288
↗ 25%After 5 Years
Change In Property Value
£91,691
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,072 | £27,478 | £27,890 | £28,588 | £29,302 | £140,330 |
| Total Expenses | £18,490 | £18,543 | £18,595 | £18,675 | £18,757 | £93,061 |
| Profit Before Tax | £8,582 | £8,935 | £9,295 | £9,912 | £10,545 | £47,269 |
| Profit After Tax | £6,951 | £7,237 | £7,529 | £8,029 | £8,541 | £38,288 |
| Change In Property Value | £7,125 | £16,874 | £22,455 | £26,073 | £19,163 | £91,691 |
| Net Return | £14,076 | £24,111 | £29,984 | £34,102 | £27,705 | £129,978 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 16% | 19% | 22% | 18% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change