Flat LU1 0 beds 1 bath

Park Street, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£14,500First Year

Profit From Rental Income

After 5 Years

£-4,029

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£8,686

↗ 19%After 5 Years

Return On Investment

32%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,928	£2,972	£3,016	£3,092	£3,169	£15,178
Total Expenses	£3,741	£3,795	£3,841	£3,890	£3,940	£19,206
Profit Before Tax	£-813	£-823	£-824	£-798	£-771	£-4,029
Profit After Tax	£-813	£-823	£-824	£-798	£-771	£-4,029
Change In Property Value	£675	£1,599	£2,127	£2,470	£1,815	£8,686
Net Return	£-138	£775	£1,303	£1,672	£1,044	£4,658
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-1%	5%	9%	12%	7%	32%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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