Semi Detached LU1 3 beds 1 bath

Farley Hill, Farley Hill, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£15,028

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

71%

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	£17,172	£17,430	£17,865	£18,312	£18,861	£89,640
Total Expenses	£14,120	£14,157	£14,211	£14,267	£14,333	£71,087
Profit Before Tax	£3,052	£3,273	£3,654	£4,045	£4,529	£18,553
Profit After Tax	£2,472	£2,651	£2,960	£3,276	£3,668	£15,028
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£6,972	£7,218	£13,777	£17,671	£20,382	£66,021
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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