Flat
LU1
4 beds
4 baths
Dunraven Avenue, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£37,105
↗ 29%After 5 Years
Change In Property Value
£76,248
↗ 19%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,680 | £26,065 | £26,456 | £27,118 | £27,796 | £133,114 |
| Total Expenses | £17,277 | £17,366 | £17,446 | £17,554 | £17,664 | £87,306 |
| Profit Before Tax | £8,403 | £8,700 | £9,010 | £9,564 | £10,131 | £45,808 |
| Profit After Tax | £6,806 | £7,047 | £7,298 | £7,747 | £8,206 | £37,105 |
| Change In Property Value | £5,925 | £14,032 | £18,673 | £21,682 | £15,936 | £76,248 |
| Net Return | £12,731 | £21,079 | £25,972 | £29,428 | £24,142 | £113,352 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 10% | 17% | 20% | 23% | 19% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change