Semi Detached
LU4
5 beds
1 bath
Dunstable Road, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£22,159
↗ 16%After 5 Years
Change In Property Value
£72,241
↗ 17%After 5 Years
Return On Investment
69%
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 | £24,324 | £24,689 | £25,306 | £25,939 | £26,717 | £126,975 |
| Total Expenses | £19,794 | £19,842 | £19,915 | £19,989 | £20,077 | £99,618 |
| Profit Before Tax | £4,530 | £4,847 | £5,391 | £5,950 | £6,639 | £27,357 |
| Profit After Tax | £3,669 | £3,926 | £4,367 | £4,819 | £5,378 | £22,159 |
| Change In Property Value | £6,375 | £6,471 | £15,325 | £20,393 | £23,678 | £72,241 |
| Net Return | £10,044 | £10,396 | £19,692 | £25,212 | £29,056 | £94,400 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 8% | 14% | 18% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change