Flat LU4 5 beds 2 baths

Challney Gardens, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£38,464

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£67,992

↗ 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	£29,220	£29,658	£30,400	£31,160	£32,095	£152,532
Total Expenses	£20,792	£20,882	£20,999	£21,119	£21,255	£105,047
Profit Before Tax	£8,428	£8,776	£9,401	£10,041	£10,840	£47,486
Profit After Tax	£6,827	£7,109	£7,615	£8,133	£8,780	£38,464
Change In Property Value	£6,000	£6,090	£14,423	£19,193	£22,285	£67,992
Net Return	£12,827	£13,199	£22,038	£27,326	£31,065	£106,455
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	10%	17%	21%	24%	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