Flat
LU2
0 beds
1 bath
Hitchin Road, Luton LU2
East of England, England · LU2
View property listing
Initial Investment
£36,098First YearProfit From Rental Income
£5,256
↗ 15%After 5 Years
Change In Property Value
£19,887
↗ 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 | £8,544 | £8,672 | £8,889 | £9,111 | £9,385 | £44,601 |
| Total Expenses | £7,496 | £7,555 | £7,620 | £7,686 | £7,756 | £38,112 |
| Profit Before Tax | £1,048 | £1,117 | £1,269 | £1,425 | £1,629 | £6,489 |
| Profit After Tax | £849 | £905 | £1,028 | £1,155 | £1,319 | £5,256 |
| Change In Property Value | £1,755 | £1,781 | £4,219 | £5,614 | £6,518 | £19,887 |
| Net Return | £2,604 | £2,686 | £5,247 | £6,768 | £7,838 | £25,142 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 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