Semi Detached
LU4
3 beds
1 bath
Granby Road, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£36,899
↗ 31%After 5 Years
Change In Property Value
£72,387
↗ 19%After 5 Years
Return On Investment
91%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,256 | £23,605 | £23,959 | £24,558 | £25,172 | £120,549 |
| Total Expenses | £14,891 | £14,939 | £14,984 | £15,055 | £15,127 | £74,995 |
| Profit Before Tax | £8,365 | £8,666 | £8,975 | £9,503 | £10,045 | £45,554 |
| Profit After Tax | £6,775 | £7,020 | £7,269 | £7,698 | £8,137 | £36,899 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £12,400 | £20,342 | £24,997 | £28,281 | £23,266 | £109,286 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 19% | 91% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change