Flat LU4 1 bed 1 bath

Rodeheath, Luton, Bedfordshire LU4

East of England, England · LU4

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£557

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£20,397

↗ 17%After 5 Years

Return On Investment

57%

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	£7,440	£7,552	£7,740	£7,934	£8,172	£38,838
Total Expenses	£7,505	£7,562	£7,624	£7,687	£7,754	£38,132
Profit Before Tax	£-65	£-11	£116	£247	£418	£706
Profit After Tax	£-65	£-11	£94	£200	£339	£557
Change In Property Value	£1,800	£1,827	£4,327	£5,758	£6,686	£20,397
Net Return	£1,735	£1,816	£4,421	£5,958	£7,024	£20,955
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	5%	5%	12%	16%	19%	57%

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