Semi Detached LU4 3 beds 1 bath

Marlin Road, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£31,142

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£61,770

↗ 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	£19,836	£20,134	£20,436	£20,946	£21,470	£102,822
Total Expenses	£12,780	£12,822	£12,862	£12,924	£12,987	£64,374
Profit Before Tax	£7,056	£7,312	£7,573	£8,023	£8,483	£38,447
Profit After Tax	£5,716	£5,922	£6,134	£6,498	£6,871	£31,142
Change In Property Value	£4,800	£11,368	£15,128	£17,565	£12,910	£61,770
Net Return	£10,516	£17,290	£21,262	£24,063	£19,782	£92,913
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	10%	17%	21%	24%	20%	92%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change