Detached
LU4
6 beds
3 baths
High Street, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£53,431
↗ 26%After 5 Years
Change In Property Value
£120,645
↗ 19%After 5 Years
Return On Investment
84%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,252 | £36,796 | £37,348 | £38,281 | £39,238 | £187,915 |
| Total Expenses | £24,235 | £24,301 | £24,367 | £24,471 | £24,577 | £121,951 |
| Profit Before Tax | £12,017 | £12,494 | £12,981 | £13,811 | £14,661 | £65,965 |
| Profit After Tax | £9,734 | £10,120 | £10,514 | £11,187 | £11,876 | £53,431 |
| Change In Property Value | £9,375 | £22,203 | £29,546 | £34,306 | £25,215 | £120,645 |
| Net Return | £19,109 | £32,324 | £40,060 | £45,493 | £37,091 | £174,077 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 9% | 16% | 19% | 22% | 18% | 84% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change