Flat
LU1
1 bed
1 bath
Park Street, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£16,750First YearProfit From Rental Income
£-2,996
↘ -18%After 5 Years
Change In Property Value
£10,134
↗ 19%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,408 | £3,459 | £3,511 | £3,599 | £3,689 | £17,666 |
| Total Expenses | £4,030 | £4,085 | £4,131 | £4,182 | £4,234 | £20,662 |
| Profit Before Tax | £-622 | £-626 | £-620 | £-583 | £-545 | £-2,996 |
| Profit After Tax | £-622 | £-626 | £-620 | £-583 | £-545 | £-2,996 |
| Change In Property Value | £788 | £1,865 | £2,482 | £2,882 | £2,118 | £10,134 |
| Net Return | £166 | £1,239 | £1,862 | £2,299 | £1,573 | £7,138 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 1% | 7% | 11% | 14% | 9% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change