Semi Detached
LU1
4 beds
3 baths
West Hill Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£26,456
↗ 16%After 5 Years
Change In Property Value
£84,989
↗ 17%After 5 Years
Return On Investment
68%
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 | £28,620 | £29,049 | £29,776 | £30,520 | £31,436 | £149,400 |
| Total Expenses | £23,200 | £23,254 | £23,337 | £23,423 | £23,525 | £116,738 |
| Profit Before Tax | £5,421 | £5,795 | £6,438 | £7,097 | £7,911 | £32,662 |
| Profit After Tax | £4,391 | £4,694 | £5,215 | £5,749 | £6,408 | £26,456 |
| Change In Property Value | £7,500 | £7,613 | £18,029 | £23,991 | £27,857 | £84,989 |
| Net Return | £11,891 | £12,307 | £23,244 | £29,740 | £34,264 | £111,446 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change