Detached
LU4
3 beds
1 bath
Orchard Way, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£40,102
↗ 26%After 5 Years
Change In Property Value
£91,691
↗ 19%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,552 | £27,965 | £28,385 | £29,094 | £29,822 | £142,818 |
| Total Expenses | £18,538 | £18,592 | £18,644 | £18,726 | £18,809 | £93,310 |
| Profit Before Tax | £9,014 | £9,373 | £9,740 | £10,369 | £11,013 | £49,508 |
| Profit After Tax | £7,301 | £7,592 | £7,890 | £8,399 | £8,920 | £40,102 |
| Change In Property Value | £7,125 | £16,874 | £22,455 | £26,073 | £19,163 | £91,691 |
| Net Return | £14,426 | £24,467 | £30,345 | £34,471 | £28,084 | £131,792 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 16% | 20% | 22% | 18% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change