Flat LU4 0 beds 1 bath

Brocket Court, Vincent Road LU4

East of England, England · LU4

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£15,895

↗ 57%After 5 Years

Change In Property Value

After 5 Years

£15,298

↗ 17%After 5 Years

Return On Investment

111%

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	£10,200	£10,353	£10,612	£10,877	£11,203	£53,245
Total Expenses	£6,591	£6,652	£6,721	£6,791	£6,867	£33,622
Profit Before Tax	£3,609	£3,701	£3,891	£4,086	£4,337	£19,624
Profit After Tax	£2,923	£2,998	£3,152	£3,310	£3,513	£15,895
Change In Property Value	£1,350	£1,370	£3,245	£4,318	£5,014	£15,298
Net Return	£4,273	£4,368	£6,397	£7,628	£8,527	£31,193
Return From Rental Income (%)	10%	11%	11%	12%	13%	57%
Total Net Return (%)	15%	16%	23%	27%	30%	111%

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