Flat
LU1
0 beds
0 baths
Flowers Way, Town LU1
East of England, England · LU1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£10,310
↗ 21%After 5 Years
Change In Property Value
£27,197
↗ 17%After 5 Years
Return On Investment
77%
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 | £11,688 | £11,863 | £12,160 | £12,464 | £12,838 | £61,013 |
| Total Expenses | £9,517 | £9,580 | £9,653 | £9,727 | £9,807 | £48,285 |
| Profit Before Tax | £2,171 | £2,283 | £2,507 | £2,737 | £3,031 | £12,728 |
| Profit After Tax | £1,759 | £1,849 | £2,031 | £2,217 | £2,455 | £10,310 |
| Change In Property Value | £2,400 | £2,436 | £5,769 | £7,677 | £8,914 | £27,197 |
| Net Return | £4,159 | £4,285 | £7,800 | £9,894 | £11,369 | £37,507 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change