Flat LU1 2 beds 2 baths

The Hive, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£40,548

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£82,029

↗ 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	£27,624	£28,038	£28,459	£29,170	£29,900	£143,191
Total Expenses	£18,435	£18,527	£18,610	£18,723	£18,838	£93,132
Profit Before Tax	£9,189	£9,512	£9,849	£10,448	£11,061	£50,059
Profit After Tax	£7,443	£7,705	£7,978	£8,463	£8,960	£40,548
Change In Property Value	£6,374	£15,096	£20,089	£23,325	£17,144	£82,029
Net Return	£13,817	£22,801	£28,067	£31,788	£26,104	£122,577
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	20%	23%	19%	89%

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