Flat
LU1
2 beds
2 baths
Fully Managed Luton Buy To Let, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£29,654
↗ 29%After 5 Years
Change In Property Value
£55,235
↗ 17%After 5 Years
Return On Investment
83%
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 | £23,736 | £24,092 | £24,694 | £25,312 | £26,071 | £123,905 |
| Total Expenses | £17,266 | £17,348 | £17,451 | £17,556 | £17,675 | £87,296 |
| Profit Before Tax | £6,470 | £6,744 | £7,244 | £7,755 | £8,396 | £36,609 |
| Profit After Tax | £5,241 | £5,463 | £5,867 | £6,282 | £6,801 | £29,654 |
| Change In Property Value | £4,874 | £4,947 | £11,717 | £15,592 | £18,104 | £55,235 |
| Net Return | £10,115 | £10,410 | £17,584 | £21,874 | £24,905 | £84,888 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change