Flat LU3 0 beds 1 bath

Milliners Way, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£7,386

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£22,947

↗ 17%After 5 Years

Return On Investment

73%

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	£9,864	£10,012	£10,262	£10,519	£10,834	£51,491
Total Expenses	£8,343	£8,403	£8,471	£8,541	£8,615	£42,373
Profit Before Tax	£1,521	£1,609	£1,791	£1,978	£2,219	£9,118
Profit After Tax	£1,232	£1,303	£1,451	£1,602	£1,798	£7,386
Change In Property Value	£2,025	£2,055	£4,868	£6,478	£7,521	£22,947
Net Return	£3,257	£3,358	£6,318	£8,080	£9,319	£30,333
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	8%	8%	15%	19%	22%	73%

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