Detached
LU3
6 beds
2 baths
Blundell Road, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£34,457
↗ 16%After 5 Years
Change In Property Value
£110,486
↗ 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 | £37,056 | £37,612 | £38,552 | £39,516 | £40,701 | £193,437 |
| Total Expenses | £29,994 | £30,061 | £30,166 | £30,274 | £30,403 | £150,898 |
| Profit Before Tax | £7,062 | £7,550 | £8,386 | £9,242 | £10,299 | £42,539 |
| Profit After Tax | £5,720 | £6,116 | £6,793 | £7,486 | £8,342 | £34,457 |
| Change In Property Value | £9,750 | £9,896 | £23,438 | £31,189 | £36,214 | £110,486 |
| Net Return | £15,470 | £16,012 | £30,230 | £38,675 | £44,556 | £144,943 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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