Flat LU1 0 beds 1 bath

Somersby Close, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£1,083

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£18,698

↗ 17%After 5 Years

Return On Investment

58%

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	£7,152	£7,259	£7,441	£7,627	£7,856	£37,334
Total Expenses	£7,079	£7,136	£7,197	£7,260	£7,325	£35,998
Profit Before Tax	£73	£123	£243	£367	£530	£1,336
Profit After Tax	£59	£100	£197	£297	£430	£1,083
Change In Property Value	£1,650	£1,675	£3,966	£5,278	£6,128	£18,698
Net Return	£1,709	£1,774	£4,164	£5,575	£6,558	£19,780
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change