Semi Detached
LU2
2 beds
1 bath
Temple Close, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£19,255
↗ 23%After 5 Years
Change In Property Value
£45,894
↗ 17%After 5 Years
Return On Investment
78%
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 | £17,016 | £17,271 | £17,703 | £18,146 | £18,690 | £88,826 |
| Total Expenses | £12,914 | £12,951 | £13,005 | £13,060 | £13,125 | £65,055 |
| Profit Before Tax | £4,102 | £4,320 | £4,698 | £5,086 | £5,565 | £23,771 |
| Profit After Tax | £3,323 | £3,499 | £3,806 | £4,119 | £4,508 | £19,255 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £7,373 | £7,610 | £13,541 | £17,075 | £19,550 | £65,149 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 78% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change