Flat LU1 1 bed 1 bath

Gordon Street, Luton, Bedfordshire LU1

East of England, England · LU1

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£7,566

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£14,448

↗ 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	£7,800	£7,917	£8,115	£8,318	£8,567	£40,717
Total Expenses	£6,152	£6,210	£6,273	£6,337	£6,405	£31,377
Profit Before Tax	£1,648	£1,707	£1,842	£1,981	£2,163	£9,340
Profit After Tax	£1,335	£1,383	£1,492	£1,604	£1,752	£7,566
Change In Property Value	£1,275	£1,294	£3,065	£4,079	£4,736	£14,448
Net Return	£2,610	£2,677	£4,557	£5,683	£6,487	£22,014
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

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