Semi Detached
LU3
3 beds
1 bath
Blundell Road, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£15,860
↗ 16%After 5 Years
Change In Property Value
£53,543
↗ 17%After 5 Years
Return On Investment
70%
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 | £18,024 | £18,294 | £18,752 | £19,221 | £19,797 | £94,088 |
| Total Expenses | £14,800 | £14,839 | £14,895 | £14,953 | £15,021 | £74,508 |
| Profit Before Tax | £3,224 | £3,456 | £3,857 | £4,268 | £4,776 | £19,580 |
| Profit After Tax | £2,611 | £2,799 | £3,124 | £3,457 | £3,868 | £15,860 |
| Change In Property Value | £4,725 | £4,796 | £11,358 | £15,115 | £17,550 | £53,543 |
| Net Return | £7,336 | £7,595 | £14,482 | £18,571 | £21,418 | £69,403 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change