Semi Detached
LU3
2 beds
1 bath
Repton Close, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£12,148
↗ 16%After 5 Years
Change In Property Value
£42,495
↗ 17%After 5 Years
Return On Investment
72%
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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £11,849 | £11,882 | £11,929 | £11,977 | £12,034 | £59,671 |
| Profit Before Tax | £2,455 | £2,636 | £2,952 | £3,276 | £3,677 | £14,997 |
| Profit After Tax | £1,988 | £2,136 | £2,391 | £2,654 | £2,979 | £12,148 |
| Change In Property Value | £3,750 | £3,806 | £9,014 | £11,996 | £13,928 | £42,495 |
| Net Return | £5,738 | £5,942 | £11,406 | £14,649 | £16,907 | £54,643 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change