Flat LU4 0 beds 1 bath

Swanston Grange, L&D Borders, Luton, Bedfordshire LU4

East of England, England · LU4

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£1,949

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£19,303

↗ 19%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,204	£6,297	£6,392	£6,551	£6,715	£32,159
Total Expenses	£5,838	£5,897	£5,948	£6,005	£6,064	£29,753
Profit Before Tax	£366	£400	£444	£546	£651	£2,406
Profit After Tax	£297	£324	£360	£442	£527	£1,949
Change In Property Value	£1,500	£3,553	£4,727	£5,489	£4,034	£19,303
Net Return	£1,797	£3,876	£5,087	£5,931	£4,561	£21,252
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	13%	16%	19%	15%	69%

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