Detached
LU3
6 beds
3 baths
Shervington Grove, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£142,085
↗ 78%After 5 Years
Change In Property Value
£93,488
↗ 17%After 5 Years
Return On Investment
130%
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 | £61,116 | £62,033 | £63,584 | £65,173 | £67,128 | £319,034 |
| Total Expenses | £28,433 | £28,536 | £28,702 | £28,872 | £29,078 | £143,620 |
| Profit Before Tax | £32,683 | £33,497 | £34,882 | £36,301 | £38,050 | £175,413 |
| Profit After Tax | £26,473 | £27,132 | £28,254 | £29,404 | £30,821 | £142,085 |
| Change In Property Value | £8,250 | £8,374 | £19,832 | £26,391 | £30,642 | £93,488 |
| Net Return | £34,723 | £35,506 | £48,086 | £55,795 | £61,463 | £235,573 |
| Return From Rental Income (%) | 15% | 15% | 16% | 16% | 17% | 78% |
| Total Net Return (%) | 19% | 20% | 27% | 31% | 34% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change