Flat
LU3
0 beds
0 baths
Biscot Road, Luton, Bedfordshire LU3
East of England, England · LU3
View property listing
Initial Investment
£30,250First YearProfit From Rental Income
£2,954
↗ 10%After 5 Years
Change In Property Value
£16,573
↗ 17%After 5 Years
Return On Investment
65%
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 | £7,116 | £7,223 | £7,403 | £7,588 | £7,816 | £37,146 |
| Total Expenses | £6,580 | £6,637 | £6,698 | £6,760 | £6,825 | £33,499 |
| Profit Before Tax | £536 | £586 | £706 | £828 | £991 | £3,647 |
| Profit After Tax | £434 | £475 | £572 | £671 | £802 | £2,954 |
| Change In Property Value | £1,463 | £1,484 | £3,516 | £4,678 | £5,432 | £16,573 |
| Net Return | £1,897 | £1,959 | £4,087 | £5,349 | £6,234 | £19,527 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 6% | 14% | 18% | 21% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change