Flat
LU1
3 beds
3 baths
Buy To Let Luton Flat, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£41,396
↗ 30%After 5 Years
Change In Property Value
£72,233
↗ 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 | £31,044 | £31,510 | £32,297 | £33,105 | £34,098 | £162,054 |
| Total Expenses | £21,964 | £22,057 | £22,179 | £22,303 | £22,445 | £110,948 |
| Profit Before Tax | £9,080 | £9,453 | £10,119 | £10,802 | £11,653 | £51,106 |
| Profit After Tax | £7,355 | £7,657 | £8,196 | £8,749 | £9,439 | £41,396 |
| Change In Property Value | £6,374 | £6,470 | £15,323 | £20,390 | £23,675 | £72,233 |
| Net Return | £13,729 | £14,127 | £23,519 | £29,140 | £33,114 | £113,628 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| 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