Semi Detached LU1 4 beds 0 baths

Brantwood Road, Dallow, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£132,000First Year

Profit From Rental Income

After 5 Years

£33,429

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£69,691

↗ 17%After 5 Years

Return On Investment

78%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,728	£28,421	£29,274	£139,127
Total Expenses	£19,432	£19,483	£19,562	£19,642	£19,738	£97,857
Profit Before Tax	£7,220	£7,568	£8,166	£8,779	£9,536	£41,270
Profit After Tax	£5,848	£6,130	£6,615	£7,111	£7,724	£33,429
Change In Property Value	£6,150	£6,242	£14,784	£19,673	£22,842	£69,691
Net Return	£11,998	£12,373	£21,398	£26,784	£30,567	£103,120
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	78%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change