Detached
LU3
6 beds
2 baths
Blundell Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£53,212
↗ 25%After 5 Years
Change In Property Value
£125,471
↗ 19%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,056 | £37,612 | £38,176 | £39,130 | £40,109 | £192,083 |
| Total Expenses | £25,119 | £25,187 | £25,254 | £25,360 | £25,468 | £126,389 |
| Profit Before Tax | £11,937 | £12,424 | £12,922 | £13,770 | £14,640 | £65,694 |
| Profit After Tax | £9,669 | £10,064 | £10,467 | £11,154 | £11,859 | £53,212 |
| Change In Property Value | £9,750 | £23,091 | £30,728 | £35,678 | £26,224 | £125,471 |
| Net Return | £19,419 | £33,155 | £41,195 | £46,832 | £38,082 | £178,683 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 9% | 15% | 19% | 22% | 18% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change