Semi Detached
LU2
3 beds
1 bath
Crawley Green Road, Round Green, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,445
↗ 16%After 5 Years
Change In Property Value
£55,243
↗ 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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £15,254 | £15,294 | £15,352 | £15,411 | £15,481 | £76,792 |
| Profit Before Tax | £3,346 | £3,585 | £3,999 | £4,424 | £4,949 | £20,302 |
| Profit After Tax | £2,710 | £2,904 | £3,239 | £3,583 | £4,008 | £16,445 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £7,585 | £7,852 | £14,958 | £19,178 | £22,115 | £71,688 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change