Semi Detached LU4 3 beds 1 bath

Hasketon Drive, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£17,030

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£56,943

↗ 17%After 5 Years

Return On Investment

70%

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	£19,176	£19,464	£19,950	£20,449	£21,062	£100,101
Total Expenses	£15,709	£15,749	£15,808	£15,869	£15,941	£79,077
Profit Before Tax	£3,467	£3,715	£4,142	£4,580	£5,121	£21,025
Profit After Tax	£2,808	£3,009	£3,355	£3,710	£4,148	£17,030
Change In Property Value	£5,025	£5,100	£12,079	£16,074	£18,664	£56,943
Net Return	£7,833	£8,109	£15,434	£19,784	£22,812	£73,973
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	22%	70%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change