Flat
LU1
0 beds
1 bath
Gadsby Court, Wellington Street LU1
East of England, England · LU1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£4,462
↗ 13%After 5 Years
Change In Property Value
£18,698
↗ 17%After 5 Years
Return On Investment
68%
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 | £8,040 | £8,161 | £8,365 | £8,574 | £8,831 | £41,970 |
| Total Expenses | £7,168 | £7,226 | £7,290 | £7,354 | £7,423 | £36,462 |
| Profit Before Tax | £872 | £934 | £1,075 | £1,219 | £1,408 | £5,508 |
| Profit After Tax | £706 | £757 | £871 | £988 | £1,141 | £4,462 |
| Change In Property Value | £1,650 | £1,675 | £3,966 | £5,278 | £6,128 | £18,698 |
| Net Return | £2,356 | £2,432 | £4,837 | £6,266 | £7,269 | £23,159 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change