Semi Detached
LU4
5 beds
3 baths
Humberstone Close, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£33,587
↗ 16%After 5 Years
Change In Property Value
£106,237
↗ 17%After 5 Years
Return On Investment
67%
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 | £35,772 | £36,309 | £37,216 | £38,147 | £39,291 | £186,735 |
| Total Expenses | £28,874 | £28,939 | £29,041 | £29,145 | £29,270 | £145,269 |
| Profit Before Tax | £6,898 | £7,369 | £8,176 | £9,002 | £10,021 | £41,466 |
| Profit After Tax | £5,587 | £5,969 | £6,622 | £7,292 | £8,117 | £33,587 |
| Change In Property Value | £9,375 | £9,516 | £22,536 | £29,989 | £34,821 | £106,237 |
| Net Return | £14,962 | £15,485 | £29,158 | £37,281 | £42,938 | £139,824 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change