Flat
LU1
0 beds
0 baths
Flowers Way, Town LU1
East of England, England · LU1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£10,002
↗ 20%After 5 Years
Change In Property Value
£30,885
↗ 19%After 5 Years
Return On Investment
83%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,404 | £10,560 | £10,718 | £10,986 | £11,261 | £53,930 |
| Total Expenses | £8,188 | £8,254 | £8,311 | £8,379 | £8,450 | £41,582 |
| Profit Before Tax | £2,216 | £2,306 | £2,408 | £2,607 | £2,811 | £12,348 |
| Profit After Tax | £1,795 | £1,868 | £1,950 | £2,112 | £2,277 | £10,002 |
| Change In Property Value | £2,400 | £5,684 | £7,564 | £8,782 | £6,455 | £30,885 |
| Net Return | £4,195 | £7,552 | £9,514 | £10,894 | £8,732 | £40,887 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 9% | 15% | 19% | 22% | 18% | 83% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change