Flat LU2 0 beds 1 bath

Kimpton Road, Luton LU2

East of England, England · LU2

Initial Investment

First Year

£65,740First Year

Profit From Rental Income

After 5 Years

£16,870

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£36,681

↗ 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	£15,768	£16,005	£16,405	£16,815	£17,319	£82,311
Total Expenses	£12,139	£12,208	£12,291	£12,376	£12,469	£61,484
Profit Before Tax	£3,629	£3,796	£4,113	£4,439	£4,850	£20,827
Profit After Tax	£2,940	£3,075	£3,332	£3,595	£3,928	£16,870
Change In Property Value	£3,237	£3,286	£7,781	£10,355	£12,023	£36,681
Net Return	£6,177	£6,360	£11,113	£13,950	£15,951	£53,552
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
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