Semi Detached LU3 4 beds 2 baths

Cheviot Close, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£24,993

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£80,740

↗ 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	£27,180	£27,588	£28,277	£28,984	£29,854	£141,883
Total Expenses	£22,064	£22,116	£22,196	£22,277	£22,375	£111,027
Profit Before Tax	£5,116	£5,472	£6,082	£6,707	£7,479	£30,856
Profit After Tax	£4,144	£4,432	£4,926	£5,433	£6,058	£24,993
Change In Property Value	£7,125	£7,232	£17,127	£22,792	£26,464	£80,740
Net Return	£11,269	£11,664	£22,054	£28,225	£32,522	£105,733
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	14%	18%	21%	68%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change