Flat
LU1
4 beds
4 baths
Dunraven Avenue, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£25,796
↗ 20%After 5 Years
Change In Property Value
£67,142
↗ 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 | £25,680 | £26,065 | £26,717 | £27,385 | £28,206 | £134,053 |
| Total Expenses | £20,240 | £20,324 | £20,432 | £20,543 | £20,668 | £102,207 |
| Profit Before Tax | £5,440 | £5,741 | £6,285 | £6,842 | £7,539 | £31,846 |
| Profit After Tax | £4,407 | £4,650 | £5,090 | £5,542 | £6,106 | £25,796 |
| Change In Property Value | £5,925 | £6,014 | £14,243 | £18,953 | £22,007 | £67,142 |
| Net Return | £10,332 | £10,664 | £19,333 | £24,495 | £28,113 | £92,937 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| 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