Semi Detached LU4 6 beds 3 baths

Halfway Avenue, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£53,505

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£103,272

↗ 19%After 5 Years

Return On Investment

89%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,168	£33,666	£34,171	£35,025	£35,900	£171,929
Total Expenses	£21,030	£21,093	£21,153	£21,249	£21,348	£105,873
Profit Before Tax	£12,138	£12,573	£13,017	£13,775	£14,553	£66,056
Profit After Tax	£9,831	£10,184	£10,544	£11,158	£11,788	£53,505
Change In Property Value	£8,025	£19,006	£25,291	£29,366	£21,584	£103,272
Net Return	£17,856	£29,190	£35,835	£40,524	£33,372	£156,778
Return From Rental Income (%)	6%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	20%	23%	19%	89%

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