Flat LU4 0 beds 1 bath

Swanston Grange, L&D Borders, Luton, Bedfordshire LU4

East of England, England · LU4

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-1,134

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£16,998

↗ 17%After 5 Years

Return On Investment

51%

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	£6,204	£6,297	£6,454	£6,616	£6,814	£32,386
Total Expenses	£6,588	£6,643	£6,702	£6,762	£6,824	£33,519
Profit Before Tax	£-384	£-346	£-247	£-146	£-10	£-1,134
Profit After Tax	£-384	£-346	£-247	£-146	£-10	£-1,134
Change In Property Value	£1,500	£1,523	£3,606	£4,798	£5,571	£16,998
Net Return	£1,116	£1,176	£3,358	£4,652	£5,561	£15,864
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	4%	4%	11%	15%	18%	51%

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