Semi Detached
LU2
6 beds
6 baths
Eaton Valley Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£24,161
↗ 16%After 5 Years
Change In Property Value
£78,190
↗ 17%After 5 Years
Return On Investment
68%
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 | £26,328 | £26,723 | £27,391 | £28,076 | £28,918 | £137,436 |
| Total Expenses | £21,383 | £21,434 | £21,512 | £21,591 | £21,686 | £107,607 |
| Profit Before Tax | £4,945 | £5,289 | £5,879 | £6,484 | £7,232 | £29,829 |
| Profit After Tax | £4,005 | £4,284 | £4,762 | £5,252 | £5,858 | £24,161 |
| Change In Property Value | £6,900 | £7,004 | £16,587 | £22,072 | £25,628 | £78,190 |
| Net Return | £10,905 | £11,287 | £21,349 | £27,324 | £31,486 | £102,352 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change