Flat
LU1
0 beds
1 bath
Flowers Way, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£5,380
↗ 15%After 5 Years
Change In Property Value
£23,154
↗ 19%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £6,639 | £6,701 | £6,754 | £6,816 | £6,879 | £33,789 |
| Profit Before Tax | £1,161 | £1,216 | £1,282 | £1,421 | £1,563 | £6,643 |
| Profit After Tax | £940 | £985 | £1,038 | £1,151 | £1,266 | £5,380 |
| Change In Property Value | £1,799 | £4,261 | £5,670 | £6,584 | £4,839 | £23,154 |
| Net Return | £2,739 | £5,246 | £6,709 | £7,735 | £6,106 | £28,535 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 7% | 14% | 18% | 21% | 17% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change