Semi Detached
LU2
6 beds
6 baths
Rowelfield, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£40,195
↗ 23%After 5 Years
Change In Property Value
£90,939
↗ 17%After 5 Years
Return On Investment
75%
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 | £33,708 | £34,214 | £35,069 | £35,946 | £37,024 | £175,960 |
| Total Expenses | £25,097 | £25,159 | £25,255 | £25,354 | £25,472 | £126,337 |
| Profit Before Tax | £8,611 | £9,055 | £9,814 | £10,592 | £11,552 | £49,623 |
| Profit After Tax | £6,975 | £7,334 | £7,949 | £8,579 | £9,357 | £40,195 |
| Change In Property Value | £8,025 | £8,145 | £19,291 | £25,671 | £29,807 | £90,939 |
| Net Return | £15,000 | £15,480 | £27,240 | £34,250 | £39,163 | £131,133 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 15% | 19% | 22% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change