Flat
LU4
1 bed
1 bath
Swan Mead, Luton LU4
East of England, England · LU4
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£4,703
↗ 9%After 5 Years
Change In Property Value
£29,746
↗ 17%After 5 Years
Return On Investment
64%
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 | £10,848 | £11,011 | £11,286 | £11,568 | £11,915 | £56,628 |
| Total Expenses | £10,028 | £10,090 | £10,161 | £10,233 | £10,310 | £50,822 |
| Profit Before Tax | £820 | £921 | £1,125 | £1,335 | £1,605 | £5,806 |
| Profit After Tax | £664 | £746 | £911 | £1,082 | £1,300 | £4,703 |
| Change In Property Value | £2,625 | £2,664 | £6,310 | £8,397 | £9,750 | £29,746 |
| Net Return | £3,289 | £3,410 | £7,222 | £9,479 | £11,050 | £34,449 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change