Flat
LU1
2 beds
2 baths
The Hive, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£19,698
↗ 19%After 5 Years
Change In Property Value
£55,235
↗ 17%After 5 Years
Return On Investment
73%
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 | £21,120 | £21,437 | £21,973 | £22,522 | £23,198 | £110,249 |
| Total Expenses | £17,004 | £17,082 | £17,179 | £17,277 | £17,388 | £85,930 |
| Profit Before Tax | £4,116 | £4,355 | £4,794 | £5,245 | £5,810 | £24,319 |
| Profit After Tax | £3,334 | £3,527 | £3,883 | £4,248 | £4,706 | £19,698 |
| Change In Property Value | £4,874 | £4,947 | £11,717 | £15,592 | £18,104 | £55,235 |
| Net Return | £8,208 | £8,475 | £15,600 | £19,840 | £22,810 | £74,933 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change