Detached
LU4
6 beds
5 baths
Compton Avenue, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£60,073
↗ 26%After 5 Years
Change In Property Value
£135,123
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,596 | £41,205 | £41,823 | £42,869 | £43,940 | £210,433 |
| Total Expenses | £27,082 | £27,155 | £27,228 | £27,343 | £27,460 | £136,268 |
| Profit Before Tax | £13,514 | £14,049 | £14,595 | £15,526 | £16,480 | £74,165 |
| Profit After Tax | £10,946 | £11,380 | £11,822 | £12,576 | £13,349 | £60,073 |
| Change In Property Value | £10,500 | £24,868 | £33,092 | £38,423 | £28,241 | £135,123 |
| Net Return | £21,446 | £36,248 | £44,914 | £50,999 | £41,590 | £195,196 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 16% | 19% | 22% | 18% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change