Semi Detached LU3 5 beds 4 baths

Biscot Road, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£49,009

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£98,447

↗ 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	£31,116	£31,583	£32,056	£32,858	£33,679	£161,292
Total Expenses	£20,021	£20,080	£20,138	£20,228	£20,321	£100,788
Profit Before Tax	£11,095	£11,503	£11,919	£12,630	£13,358	£60,505
Profit After Tax	£8,987	£9,317	£9,654	£10,230	£10,820	£49,009
Change In Property Value	£7,650	£18,118	£24,110	£27,994	£20,575	£98,447
Net Return	£16,637	£27,435	£33,764	£38,224	£31,396	£147,455
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