Semi Detached
LU4
3 beds
1 bath
Shakespeare Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£22,720
↗ 22%After 5 Years
Change In Property Value
£56,093
↗ 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 | £20,460 | £20,767 | £21,286 | £21,818 | £22,473 | £106,804 |
| Total Expenses | £15,639 | £15,681 | £15,744 | £15,808 | £15,884 | £78,755 |
| Profit Before Tax | £4,821 | £5,086 | £5,542 | £6,010 | £6,589 | £28,049 |
| Profit After Tax | £3,905 | £4,120 | £4,489 | £4,868 | £5,337 | £22,720 |
| Change In Property Value | £4,950 | £5,024 | £11,899 | £15,834 | £18,385 | £56,093 |
| Net Return | £8,855 | £9,144 | £16,389 | £20,703 | £23,722 | £78,813 |
| 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