Flat
LU1
3 beds
3 baths
Buy To Let Luton Flat, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£40,548
↗ 30%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change