Flat LU4 0 beds 1 bath

Rodeheath, Leagrave, Luton LU4

East of England, England · LU4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£3,597

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£27,197

↗ 17%After 5 Years

Return On Investment

63%

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	£9,924	£10,073	£10,325	£10,583	£10,900	£51,805
Total Expenses	£9,340	£9,401	£9,469	£9,539	£9,614	£47,364
Profit Before Tax	£584	£672	£855	£1,044	£1,287	£4,441
Profit After Tax	£473	£544	£693	£845	£1,042	£3,597
Change In Property Value	£2,400	£2,436	£5,769	£7,677	£8,914	£27,197
Net Return	£2,873	£2,980	£6,462	£8,523	£9,956	£30,794
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	6%	13%	17%	20%	63%

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