Semi Detached
LU3
2 beds
1 bath
Catsbrook Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£9,976
↗ 12%After 5 Years
Change In Property Value
£47,594
↗ 17%After 5 Years
Return On Investment
67%
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 | £13,109 | £13,143 | £13,192 | £13,242 | £13,300 | £65,986 |
| Profit Before Tax | £1,891 | £2,082 | £2,414 | £2,754 | £3,175 | £12,316 |
| Profit After Tax | £1,532 | £1,686 | £1,955 | £2,231 | £2,572 | £9,976 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £5,732 | £5,949 | £12,051 | £15,666 | £18,172 | £57,570 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change