Semi Detached
LU3
3 beds
2 baths
Holland Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£37,949
↗ 30%After 5 Years
Change In Property Value
£77,213
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,396 | £24,762 | £25,133 | £25,762 | £26,406 | £126,459 |
| Total Expenses | £15,810 | £15,859 | £15,906 | £15,979 | £16,054 | £79,608 |
| Profit Before Tax | £8,586 | £8,903 | £9,227 | £9,782 | £10,351 | £46,851 |
| Profit After Tax | £6,955 | £7,212 | £7,474 | £7,924 | £8,385 | £37,949 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £12,955 | £21,422 | £26,384 | £29,880 | £24,522 | £115,162 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 19% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change