Semi Detached
LU4
3 beds
1 bath
Leagrave High Street, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£34,262
↗ 31%After 5 Years
Change In Property Value
£67,561
↗ 19%After 5 Years
Return On Investment
92%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,696 | £22,021 | £22,352 | £22,911 | £23,483 | £112,463 |
| Total Expenses | £13,931 | £13,976 | £14,019 | £14,086 | £14,153 | £70,165 |
| Profit Before Tax | £7,765 | £8,046 | £8,333 | £8,825 | £9,330 | £42,298 |
| Profit After Tax | £6,290 | £6,517 | £6,749 | £7,148 | £7,557 | £34,262 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £11,540 | £18,951 | £23,295 | £26,360 | £21,678 | £101,823 |
| Return From Rental Income (%) | 6% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 20% | 92% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change