Semi Detached
LU4
5 beds
3 baths
Orchard Way, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£26,164
↗ 16%After 5 Years
Change In Property Value
£84,140
↗ 17%After 5 Years
Return On Investment
68%
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 | £28,332 | £28,757 | £29,476 | £30,213 | £31,119 | £147,897 |
| Total Expenses | £22,972 | £23,026 | £23,109 | £23,194 | £23,295 | £115,596 |
| Profit Before Tax | £5,360 | £5,731 | £6,367 | £7,019 | £7,824 | £32,301 |
| Profit After Tax | £4,341 | £4,642 | £5,157 | £5,686 | £6,338 | £26,164 |
| Change In Property Value | £7,425 | £7,536 | £17,849 | £23,751 | £27,578 | £84,140 |
| Net Return | £11,766 | £12,178 | £23,006 | £29,437 | £33,916 | £110,303 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change