Flat
LU2
0 beds
1 bath
Hitchin Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£36,098First YearProfit From Rental Income
£4,133
↗ 11%After 5 Years
Change In Property Value
£22,584
↗ 19%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,368 | £7,479 | £7,591 | £7,780 | £7,975 | £38,193 |
| Total Expenses | £6,501 | £6,562 | £6,614 | £6,675 | £6,737 | £33,090 |
| Profit Before Tax | £867 | £916 | £976 | £1,105 | £1,238 | £5,103 |
| Profit After Tax | £702 | £742 | £791 | £895 | £1,003 | £4,133 |
| Change In Property Value | £1,755 | £4,156 | £5,531 | £6,422 | £4,720 | £22,584 |
| Net Return | £2,457 | £4,898 | £6,322 | £7,317 | £5,723 | £26,717 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 16% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change