Detached
LU4
3 beds
2 baths
Compton Avenue, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£96,180
↗ 80%After 5 Years
Change In Property Value
£63,742
↗ 17%After 5 Years
Return On Investment
134%
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 | £41,664 | £42,289 | £43,346 | £44,430 | £45,763 | £217,492 |
| Total Expenses | £19,545 | £19,619 | £19,735 | £19,854 | £19,998 | £98,751 |
| Profit Before Tax | £22,119 | £22,670 | £23,611 | £24,576 | £25,764 | £118,741 |
| Profit After Tax | £17,917 | £18,363 | £19,125 | £19,906 | £20,869 | £96,180 |
| Change In Property Value | £5,625 | £5,709 | £13,522 | £17,994 | £20,892 | £63,742 |
| Net Return | £23,542 | £24,072 | £32,647 | £37,900 | £41,762 | £159,922 |
| Return From Rental Income (%) | 15% | 15% | 16% | 17% | 17% | 80% |
| Total Net Return (%) | 20% | 20% | 27% | 32% | 35% | 134% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change