Detached
LU3
3 beds
2 baths
Albury Close, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£34,056
↗ 25%After 5 Years
Change In Property Value
£82,039
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,228 | £24,591 | £24,960 | £25,584 | £26,224 | £125,588 |
| Total Expenses | £16,597 | £16,646 | £16,693 | £16,766 | £16,841 | £83,543 |
| Profit Before Tax | £7,631 | £7,945 | £8,267 | £8,818 | £9,383 | £42,045 |
| Profit After Tax | £6,181 | £6,436 | £6,696 | £7,143 | £7,600 | £34,056 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £12,556 | £21,534 | £26,788 | £30,471 | £24,747 | £116,095 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 18% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change