Semi Detached LU3 5 beds 1 bath

Black Swan Lane, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£57,542

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£101,137

↗ 17%After 5 Years

Return On Investment

81%

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	£40,800	£41,412	£42,447	£43,508	£44,814	£212,982
Total Expenses	£28,187	£28,259	£28,374	£28,491	£28,632	£141,942
Profit Before Tax	£12,613	£13,153	£14,074	£15,018	£16,182	£71,039
Profit After Tax	£10,217	£10,654	£11,400	£12,164	£13,107	£57,542
Change In Property Value	£8,925	£9,059	£21,454	£28,550	£33,149	£101,137
Net Return	£19,142	£19,713	£32,854	£40,714	£46,257	£158,679
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	10%	10%	17%	21%	24%	81%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change