Detached
LU2
3 beds
3 baths
Armstrong Road, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£135,507
↗ 79%After 5 Years
Change In Property Value
£89,239
↗ 17%After 5 Years
Return On Investment
130%
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 | £58,332 | £59,207 | £60,687 | £62,204 | £64,070 | £304,501 |
| Total Expenses | £27,163 | £27,262 | £27,420 | £27,583 | £27,780 | £137,208 |
| Profit Before Tax | £31,169 | £31,945 | £33,267 | £34,621 | £36,290 | £167,293 |
| Profit After Tax | £25,247 | £25,876 | £26,946 | £28,043 | £29,395 | £135,507 |
| Change In Property Value | £7,875 | £7,993 | £18,930 | £25,191 | £29,249 | £89,239 |
| Net Return | £33,122 | £33,869 | £45,877 | £53,234 | £58,645 | £224,746 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 79% |
| Total Net Return (%) | 19% | 20% | 27% | 31% | 34% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change