Semi Detached LU2 3 beds 1 bath

Kingston Road, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£16,152

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,393

↗ 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	£18,312	£18,587	£19,051	£19,528	£20,113	£95,591
Total Expenses	£15,027	£15,066	£15,123	£15,182	£15,251	£75,650
Profit Before Tax	£3,285	£3,521	£3,928	£4,346	£4,862	£19,941
Profit After Tax	£2,661	£2,852	£3,182	£3,520	£3,938	£16,152
Change In Property Value	£4,800	£4,872	£11,539	£15,354	£17,828	£54,393
Net Return	£7,461	£7,724	£14,720	£18,874	£21,767	£70,546
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	22%	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