Semi Detached
LU2
6 beds
6 baths
Rowelfield, Luton, Bedfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£121,206
↗ 69%After 5 Years
Change In Property Value
£90,939
↗ 17%After 5 Years
Return On Investment
121%
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 | £54,996 | £55,821 | £57,216 | £58,647 | £60,406 | £287,087 |
| Total Expenses | £27,226 | £27,320 | £27,470 | £27,624 | £27,811 | £137,450 |
| Profit Before Tax | £27,770 | £28,501 | £29,746 | £31,023 | £32,596 | £149,636 |
| Profit After Tax | £22,494 | £23,086 | £24,095 | £25,129 | £26,402 | £121,206 |
| Change In Property Value | £8,025 | £8,145 | £19,291 | £25,671 | £29,807 | £90,939 |
| Net Return | £30,519 | £31,231 | £43,386 | £50,799 | £56,209 | £212,144 |
| Return From Rental Income (%) | 13% | 13% | 14% | 14% | 15% | 69% |
| Total Net Return (%) | 17% | 18% | 25% | 29% | 32% | 121% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change