Flat LU1 1 bed 1 bath

Park Street, Luton LU1

East of England, England · LU1

Initial Investment

First Year

£16,750First Year

Profit From Rental Income

After 5 Years

£-4,847

↘ -29%After 5 Years

Change In Property Value

After 5 Years

£8,924

↗ 17%After 5 Years

Return On Investment

24%

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	£3,408	£3,459	£3,546	£3,634	£3,743	£17,790
Total Expenses	£4,424	£4,475	£4,526	£4,579	£4,633	£22,637
Profit Before Tax	£-1,016	£-1,016	£-981	£-945	£-889	£-4,847
Profit After Tax	£-1,016	£-1,016	£-981	£-945	£-889	£-4,847
Change In Property Value	£788	£799	£1,893	£2,519	£2,925	£8,924
Net Return	£-228	£-216	£912	£1,574	£2,035	£4,077
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-29%
Total Net Return (%)	-1%	-1%	5%	9%	12%	24%

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