Detached LU4 6 beds 5 baths

Compton Avenue, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£181,366

↗ 78%After 5 Years

Change In Property Value

After 5 Years

£118,985

↗ 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	£77,772	£78,939	£80,912	£82,935	£85,423	£405,980
Total Expenses	£36,050	£36,178	£36,386	£36,599	£36,859	£182,071
Profit Before Tax	£41,722	£42,761	£44,526	£46,336	£48,564	£223,909
Profit After Tax	£33,795	£34,636	£36,066	£37,532	£39,337	£181,366
Change In Property Value	£10,500	£10,658	£25,241	£33,588	£38,999	£118,985
Net Return	£44,295	£45,294	£61,307	£71,120	£78,336	£300,352
Return From Rental Income (%)	14%	15%	15%	16%	17%	78%
Total Net Return (%)	19%	19%	26%	30%	34%	129%

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