Semi Detached LU3 6 beds 6 baths

St. Margarets Avenue, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£130,847

↗ 85%After 5 Years

Change In Property Value

After 5 Years

£80,740

↗ 17%After 5 Years

Return On Investment

137%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,996	£55,821	£57,216	£58,647	£60,406	£287,087
Total Expenses	£24,845	£24,939	£25,090	£25,244	£25,430	£125,548
Profit Before Tax	£30,151	£30,882	£32,127	£33,403	£34,976	£161,539
Profit After Tax	£24,422	£25,014	£26,023	£27,057	£28,331	£130,847
Change In Property Value	£7,125	£7,232	£17,127	£22,792	£26,464	£80,740
Net Return	£31,547	£32,246	£43,150	£49,849	£54,794	£211,587
Return From Rental Income (%)	16%	16%	17%	17%	18%	85%
Total Net Return (%)	20%	21%	28%	32%	35%	137%

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