Flat LU2 2 beds 1 bath

Duke Residence, 52 Duke Street, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£16,158

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£35,696

↗ 17%After 5 Years

Return On Investment

81%

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	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£11,865	£11,934	£12,016	£12,100	£12,192	£60,108
Profit Before Tax	£3,471	£3,632	£3,939	£4,254	£4,653	£19,948
Profit After Tax	£2,811	£2,942	£3,191	£3,446	£3,769	£16,158
Change In Property Value	£3,150	£3,197	£7,572	£10,076	£11,700	£35,696
Net Return	£5,961	£6,139	£10,763	£13,522	£15,469	£51,854
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	10%	17%	21%	24%	81%

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