Flat LU2 2 beds 1 bath

Chevette Court, Kimpton Road, Luton, Bedfordshire LU2

East of England, England · LU2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£23,231

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£45,894

↗ 17%After 5 Years

Return On Investment

83%

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	£19,728	£20,024	£20,525	£21,038	£21,669	£102,983
Total Expenses	£14,685	£14,761	£14,854	£14,949	£15,055	£74,303
Profit Before Tax	£5,043	£5,263	£5,671	£6,089	£6,614	£28,680
Profit After Tax	£4,085	£4,263	£4,593	£4,932	£5,357	£23,231
Change In Property Value	£4,050	£4,111	£9,736	£12,955	£15,043	£45,894
Net Return	£8,135	£8,374	£14,329	£17,887	£20,400	£69,125
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	10%	10%	17%	22%	25%	83%

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