Semi Detached
LU2
3 beds
1 bath
Old Bedford Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£17,323
↗ 16%After 5 Years
Change In Property Value
£57,793
↗ 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 | £19,464 | £19,756 | £20,250 | £20,756 | £21,379 | £101,605 |
| Total Expenses | £15,936 | £15,977 | £16,037 | £16,098 | £16,171 | £80,219 |
| Profit Before Tax | £3,528 | £3,779 | £4,213 | £4,658 | £5,208 | £21,386 |
| Profit After Tax | £2,858 | £3,061 | £3,413 | £3,773 | £4,218 | £17,323 |
| Change In Property Value | £5,100 | £5,177 | £12,260 | £16,314 | £18,943 | £57,793 |
| Net Return | £7,958 | £8,238 | £15,672 | £20,087 | £23,161 | £75,115 |
| 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