Flat
LU1
2 beds
2 baths
The Hive, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£28,381
↗ 21%After 5 Years
Change In Property Value
£72,233
↗ 17%After 5 Years
Return On Investment
73%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,624 | £28,038 | £28,739 | £29,458 | £30,342 | £144,201 |
| Total Expenses | £21,622 | £21,710 | £21,823 | £21,939 | £22,070 | £109,163 |
| Profit Before Tax | £6,002 | £6,329 | £6,917 | £7,519 | £8,272 | £35,038 |
| Profit After Tax | £4,861 | £5,126 | £5,602 | £6,091 | £6,700 | £28,381 |
| Change In Property Value | £6,374 | £6,470 | £15,323 | £20,390 | £23,675 | £72,233 |
| Net Return | £11,236 | £11,596 | £20,925 | £26,481 | £30,376 | £100,613 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change