Flat LU1 0 beds 1 bath

Gadsby Court, Wellington Street LU1

East of England, England · LU1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£4,228

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£21,234

↗ 19%After 5 Years

Return On Investment

75%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,152	£7,259	£7,368	£7,552	£7,741	£37,073
Total Expenses	£6,254	£6,315	£6,367	£6,427	£6,489	£31,853
Profit Before Tax	£898	£944	£1,001	£1,125	£1,252	£5,220
Profit After Tax	£727	£765	£811	£911	£1,014	£4,228
Change In Property Value	£1,650	£3,908	£5,200	£6,038	£4,438	£21,234
Net Return	£2,377	£4,672	£6,011	£6,949	£5,452	£25,462
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	7%	14%	18%	20%	16%	75%

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