Flat
LU1
0 beds
1 bath
Flowers Way, Luton LU1
East of England, England · LU1
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£5,603
↗ 15%After 5 Years
Change In Property Value
£20,389
↗ 17%After 5 Years
Return On Investment
70%
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 | £8,760 | £8,891 | £9,114 | £9,342 | £9,622 | £45,728 |
| Total Expenses | £7,635 | £7,694 | £7,759 | £7,826 | £7,897 | £38,811 |
| Profit Before Tax | £1,125 | £1,197 | £1,354 | £1,516 | £1,725 | £6,917 |
| Profit After Tax | £911 | £970 | £1,097 | £1,228 | £1,397 | £5,603 |
| Change In Property Value | £1,799 | £1,826 | £4,325 | £5,756 | £6,683 | £20,389 |
| Net Return | £2,710 | £2,796 | £5,422 | £6,983 | £8,080 | £25,992 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change