Flat LU2 2 beds 1 bath

Duke Residence, 52 Duke Street, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£14,188

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£40,537

↗ 19%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,236	£13,435	£13,636	£13,977	£14,326	£68,610
Total Expenses	£10,080	£10,150	£10,211	£10,287	£10,365	£51,094
Profit Before Tax	£3,156	£3,284	£3,425	£3,690	£3,962	£17,516
Profit After Tax	£2,556	£2,660	£2,774	£2,989	£3,209	£14,188
Change In Property Value	£3,150	£7,460	£9,927	£11,527	£8,472	£40,537
Net Return	£5,706	£10,121	£12,701	£14,516	£11,681	£54,725
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	9%	16%	20%	23%	18%	86%

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