Semi Detached
LU2
3 beds
1 bath
Harrowden Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£19,864
↗ 16%After 5 Years
Change In Property Value
£65,442
↗ 17%After 5 Years
Return On Investment
69%
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 | £22,032 | £22,362 | £22,922 | £23,495 | £24,199 | £115,010 |
| Total Expenses | £17,978 | £18,023 | £18,089 | £18,158 | £18,239 | £90,486 |
| Profit Before Tax | £4,054 | £4,340 | £4,832 | £5,337 | £5,961 | £24,524 |
| Profit After Tax | £3,284 | £3,515 | £3,914 | £4,323 | £4,828 | £19,864 |
| Change In Property Value | £5,775 | £5,862 | £13,882 | £18,473 | £21,450 | £65,442 |
| Net Return | £9,059 | £9,377 | £17,796 | £22,796 | £26,278 | £85,306 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change