Semi Detached
LU3
2 beds
1 bath
Fourth Avenue, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,733
↗ 16%After 5 Years
Change In Property Value
£44,195
↗ 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 | £14,880 | £15,103 | £15,481 | £15,868 | £16,344 | £77,676 |
| Total Expenses | £12,304 | £12,337 | £12,386 | £12,435 | £12,494 | £61,956 |
| Profit Before Tax | £2,577 | £2,766 | £3,095 | £3,432 | £3,850 | £15,720 |
| Profit After Tax | £2,087 | £2,240 | £2,507 | £2,780 | £3,119 | £12,733 |
| Change In Property Value | £3,900 | £3,959 | £9,375 | £12,476 | £14,485 | £44,195 |
| Net Return | £5,987 | £6,199 | £11,882 | £15,256 | £17,604 | £56,927 |
| 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