Detached
LU1
3 beds
1 bath
Vernon Road, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£79,134
↗ 82%After 5 Years
Change In Property Value
£52,693
↗ 17%After 5 Years
Return On Investment
136%
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 | £34,440 | £34,957 | £35,831 | £36,726 | £37,828 | £179,781 |
| Total Expenses | £16,243 | £16,306 | £16,405 | £16,505 | £16,626 | £82,085 |
| Profit Before Tax | £18,197 | £18,650 | £19,426 | £20,221 | £21,202 | £97,696 |
| Profit After Tax | £14,739 | £15,107 | £15,735 | £16,379 | £17,174 | £79,134 |
| Change In Property Value | £4,650 | £4,720 | £11,178 | £14,875 | £17,271 | £52,693 |
| Net Return | £19,389 | £19,826 | £26,913 | £31,254 | £34,445 | £131,827 |
| Return From Rental Income (%) | 15% | 16% | 16% | 17% | 18% | 82% |
| Total Net Return (%) | 20% | 20% | 28% | 32% | 36% | 136% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change