Flat
LU3
0 beds
1 bath
Milliners Way, Luton LU3
East of England, England · LU3
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£5,052
↗ 12%After 5 Years
Change In Property Value
£26,059
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,232 | £8,355 | £8,481 | £8,693 | £8,910 | £42,671 |
| Total Expenses | £7,167 | £7,229 | £7,283 | £7,346 | £7,410 | £36,435 |
| Profit Before Tax | £1,065 | £1,126 | £1,198 | £1,347 | £1,500 | £6,237 |
| Profit After Tax | £863 | £912 | £970 | £1,091 | £1,215 | £5,052 |
| Change In Property Value | £2,025 | £4,796 | £6,382 | £7,410 | £5,446 | £26,059 |
| Net Return | £2,888 | £5,708 | £7,352 | £8,501 | £6,661 | £31,111 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 16% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change