Semi Detached
LU4
3 beds
1 bath
Montague Avenue, Luton, Bedfordshire LU4
East of England, England · LU4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£20,462
↗ 22%After 5 Years
Change In Property Value
£50,994
↗ 17%After 5 Years
Return On Investment
76%
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 | £18,600 | £18,879 | £19,351 | £19,835 | £20,430 | £97,095 |
| Total Expenses | £14,263 | £14,302 | £14,360 | £14,419 | £14,489 | £71,833 |
| Profit Before Tax | £4,338 | £4,577 | £4,991 | £5,416 | £5,940 | £25,262 |
| Profit After Tax | £3,513 | £3,707 | £4,043 | £4,387 | £4,812 | £20,462 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £8,013 | £8,275 | £14,860 | £18,781 | £21,526 | £71,456 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change