Detached
LU1
3 beds
1 bath
Lawford Close, Luton, Bedfordshire LU1
East of England, England · LU1
View property listing
Initial Investment
£95,250First YearProfit From Rental Income
£77,837
↗ 82%After 5 Years
Change In Property Value
£51,844
↗ 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 | £33,888 | £34,396 | £35,256 | £36,138 | £37,222 | £176,900 |
| Total Expenses | £15,990 | £16,052 | £16,149 | £16,248 | £16,367 | £80,805 |
| Profit Before Tax | £17,898 | £18,344 | £19,107 | £19,890 | £20,855 | £96,095 |
| Profit After Tax | £14,498 | £14,859 | £15,477 | £16,111 | £16,892 | £77,837 |
| Change In Property Value | £4,575 | £4,644 | £10,998 | £14,635 | £16,993 | £51,844 |
| Net Return | £19,073 | £19,503 | £26,475 | £30,745 | £33,885 | £129,680 |
| 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