Semi Detached
LU3
2 beds
1 bath
Third Avenue, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£11,583
↗ 14%After 5 Years
Change In Property Value
£45,894
↗ 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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £12,712 | £12,746 | £12,795 | £12,845 | £12,904 | £64,002 |
| Profit Before Tax | £2,288 | £2,479 | £2,811 | £3,151 | £3,572 | £14,300 |
| Profit After Tax | £1,853 | £2,008 | £2,277 | £2,552 | £2,893 | £11,583 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £5,903 | £6,119 | £12,012 | £15,507 | £17,936 | £57,477 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change