Flat
LU2
5 beds
3 baths
Reginald Street, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£5,772
↗ 10%After 5 Years
Change In Property Value
£30,596
↗ 17%After 5 Years
Return On Investment
66%
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 | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £10,276 | £10,339 | £10,410 | £10,484 | £10,563 | £52,070 |
| Profit Before Tax | £1,065 | £1,172 | £1,388 | £1,609 | £1,893 | £7,126 |
| Profit After Tax | £862 | £949 | £1,124 | £1,303 | £1,533 | £5,772 |
| Change In Property Value | £2,700 | £2,741 | £6,490 | £8,637 | £10,028 | £30,596 |
| Net Return | £3,562 | £3,689 | £7,614 | £9,940 | £11,562 | £36,368 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 21% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change