Detached
LU3
5 beds
2 baths
High Mead, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£122,398
↗ 79%After 5 Years
Change In Property Value
£80,740
↗ 17%After 5 Years
Return On Investment
131%
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 | £52,776 | £53,568 | £54,907 | £56,280 | £57,968 | £275,498 |
| Total Expenses | £24,623 | £24,714 | £24,859 | £25,007 | £25,186 | £124,389 |
| Profit Before Tax | £28,153 | £28,854 | £30,048 | £31,273 | £32,782 | £151,109 |
| Profit After Tax | £22,804 | £23,372 | £24,339 | £25,331 | £26,553 | £122,398 |
| Change In Property Value | £7,125 | £7,232 | £17,127 | £22,792 | £26,464 | £80,740 |
| Net Return | £29,929 | £30,603 | £41,467 | £48,123 | £53,017 | £203,138 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 79% |
| Total Net Return (%) | 19% | 20% | 27% | 31% | 34% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change