Semi Detached LU4 5 beds 3 baths

Orchard Way, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£49,376

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£95,551

↗ 19%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,696	£31,156	£31,624	£32,414	£33,225	£159,115
Total Expenses	£19,496	£19,555	£19,612	£19,701	£19,793	£98,157
Profit Before Tax	£11,200	£11,602	£12,012	£12,713	£13,432	£60,958
Profit After Tax	£9,072	£9,397	£9,730	£10,298	£10,880	£49,376
Change In Property Value	£7,425	£17,585	£23,400	£27,171	£19,970	£95,551
Net Return	£16,497	£26,982	£33,130	£37,468	£30,850	£144,927
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	10%	17%	20%	23%	19%	90%

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