Semi Detached LU3 2 beds 1 bath

Repton Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£23,951

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£50,188

↗ 19%After 5 Years

Return On Investment

93%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,864	£16,102	£16,343	£16,752	£17,171	£82,232
Total Expenses	£10,452	£10,488	£10,523	£10,574	£10,626	£52,663
Profit Before Tax	£5,412	£5,614	£5,821	£6,178	£6,544	£29,569
Profit After Tax	£4,384	£4,547	£4,715	£5,004	£5,301	£23,951
Change In Property Value	£3,900	£9,237	£12,291	£14,271	£10,489	£50,188
Net Return	£8,284	£13,784	£17,006	£19,276	£15,790	£74,140
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	21%	24%	20%	93%

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