Flat LU4 1 bed 1 bath

Larkspur Gardens, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£13,372

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£40,537

↗ 19%After 5 Years

Return On Investment

84%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,020	£13,215	£13,414	£13,749	£14,093	£67,490
Total Expenses	£10,059	£10,128	£10,189	£10,264	£10,341	£50,982
Profit Before Tax	£2,961	£3,087	£3,224	£3,484	£3,751	£16,508
Profit After Tax	£2,399	£2,500	£2,612	£2,822	£3,038	£13,372
Change In Property Value	£3,150	£7,460	£9,927	£11,527	£8,472	£40,537
Net Return	£5,549	£9,961	£12,539	£14,349	£11,511	£53,908
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	9%	16%	20%	22%	18%	84%

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