Semi Detached LU1 3 beds 1 bath

Strathmore Avenue, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£17,862

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£59,493

↗ 17%After 5 Years

Return On Investment

70%

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	£20,028	£20,328	£20,837	£21,358	£21,998	£104,549
Total Expenses	£16,389	£16,431	£16,492	£16,555	£16,630	£82,497
Profit Before Tax	£3,639	£3,898	£4,344	£4,802	£5,368	£22,052
Profit After Tax	£2,948	£3,157	£3,519	£3,890	£4,348	£17,862
Change In Property Value	£5,250	£5,329	£12,620	£16,794	£19,500	£59,493
Net Return	£8,198	£8,486	£16,139	£20,684	£23,848	£77,355
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	21%	70%

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