Flat LU2 0 beds 1 bath

Calibra Court, Kimpton Road LU2

East of England, England · LU2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£14,979

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£33,996

↗ 17%After 5 Years

Return On Investment

80%

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	£14,604	£14,823	£15,194	£15,573	£16,041	£76,235
Total Expenses	£11,395	£11,463	£11,543	£11,625	£11,715	£57,742
Profit Before Tax	£3,209	£3,360	£3,650	£3,948	£4,326	£18,493
Profit After Tax	£2,599	£2,721	£2,957	£3,198	£3,504	£14,979
Change In Property Value	£3,000	£3,045	£7,212	£9,597	£11,143	£33,996
Net Return	£5,599	£5,766	£10,168	£12,795	£14,647	£48,975
Return From Rental Income (%)	4%	4%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	17%	21%	24%	80%

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