Semi Detached LU3 6 beds 6 baths

St. Margarets Avenue, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£45,498

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£91,691

↗ 19%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,980	£29,415	£29,856	£30,602	£31,367	£150,220
Total Expenses	£18,681	£18,737	£18,791	£18,877	£18,964	£94,050
Profit Before Tax	£10,299	£10,678	£11,064	£11,726	£12,404	£56,170
Profit After Tax	£8,342	£8,649	£8,962	£9,498	£10,047	£45,498
Change In Property Value	£7,125	£16,874	£22,455	£26,073	£19,163	£91,691
Net Return	£15,467	£25,523	£31,417	£35,571	£29,210	£137,188
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	10%	16%	20%	23%	19%	89%

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