Semi Detached LU3 3 beds 1 bath

Kinross Crescent, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£31,455

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,436	£20,743	£21,054	£21,580	£22,120	£105,932
Total Expenses	£13,322	£13,365	£13,407	£13,470	£13,534	£67,099
Profit Before Tax	£7,114	£7,377	£7,647	£8,110	£8,585	£38,833
Profit After Tax	£5,762	£5,976	£6,194	£6,569	£6,954	£31,455
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£10,787	£17,876	£22,031	£24,957	£20,469	£96,121
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	10%	17%	21%	24%	19%	91%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change