Flat LU4 0 beds 1 bath

Rodeheath, Leagrave, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£8,188

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£30,885

↗ 19%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,924	£10,073	£10,224	£10,480	£10,742	£51,442
Total Expenses	£8,140	£8,205	£8,261	£8,329	£8,398	£41,334
Profit Before Tax	£1,784	£1,868	£1,963	£2,151	£2,344	£10,108
Profit After Tax	£1,445	£1,513	£1,590	£1,742	£1,899	£8,188
Change In Property Value	£2,400	£5,684	£7,564	£8,782	£6,455	£30,885
Net Return	£3,845	£7,197	£9,153	£10,525	£8,354	£39,073
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	8%	15%	19%	21%	17%	80%

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