Detached
LU3
5 beds
4 baths
Fountains Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£228,250First YearProfit From Rental Income
£177,475
↗ 78%After 5 Years
Change In Property Value
£116,436
↗ 17%After 5 Years
Return On Investment
129%
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 | £76,116 | £77,258 | £79,189 | £81,169 | £83,604 | £397,336 |
| Total Expenses | £35,289 | £35,415 | £35,619 | £35,827 | £36,082 | £178,231 |
| Profit Before Tax | £40,827 | £41,843 | £43,571 | £45,341 | £47,522 | £219,105 |
| Profit After Tax | £33,070 | £33,893 | £35,292 | £36,727 | £38,493 | £177,475 |
| Change In Property Value | £10,275 | £10,429 | £24,700 | £32,868 | £38,164 | £116,436 |
| Net Return | £43,345 | £44,322 | £59,992 | £69,595 | £76,657 | £293,910 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 78% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 34% | 129% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change