Semi Detached
LU3
3 beds
2 baths
Holland Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£20,742
↗ 16%After 5 Years
Change In Property Value
£67,992
↗ 17%After 5 Years
Return On Investment
69%
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 | £22,896 | £23,239 | £23,820 | £24,416 | £25,148 | £119,520 |
| Total Expenses | £18,660 | £18,705 | £18,774 | £18,845 | £18,929 | £93,913 |
| Profit Before Tax | £4,236 | £4,534 | £5,046 | £5,571 | £6,220 | £25,607 |
| Profit After Tax | £3,431 | £3,673 | £4,087 | £4,513 | £5,038 | £20,742 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £9,431 | £9,763 | £18,511 | £23,706 | £27,323 | £88,734 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change