Detached
LU1
4 beds
3 baths
Park Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£109,289
↗ 80%After 5 Years
Change In Property Value
£72,241
↗ 17%After 5 Years
Return On Investment
132%
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 | £47,220 | £47,928 | £49,127 | £50,355 | £51,865 | £246,495 |
| Total Expenses | £22,084 | £22,166 | £22,297 | £22,431 | £22,592 | £111,570 |
| Profit Before Tax | £25,136 | £25,762 | £26,830 | £27,924 | £29,273 | £134,925 |
| Profit After Tax | £20,360 | £20,867 | £21,732 | £22,619 | £23,711 | £109,289 |
| Change In Property Value | £6,375 | £6,471 | £15,325 | £20,393 | £23,678 | £72,241 |
| Net Return | £26,735 | £27,338 | £37,057 | £43,011 | £47,389 | £181,530 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 80% |
| Total Net Return (%) | 19% | 20% | 27% | 31% | 35% | 132% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change