Detached LU3 4 beds 1 bath

Rosslyn Crescent, Luton LU3

East of England, England · LU3

Initial Investment

First Year

£139,000First Year

Profit From Rental Income

After 5 Years

£110,587

↗ 80%After 5 Years

Change In Property Value

After 5 Years

£73,091

↗ 17%After 5 Years

Return On Investment

132%

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	£47,772	£48,489	£49,701	£50,943	£52,472	£249,376
Total Expenses	£22,337	£22,421	£22,553	£22,688	£22,851	£112,850
Profit Before Tax	£25,435	£26,068	£27,148	£28,256	£29,620	£136,527
Profit After Tax	£20,602	£21,115	£21,990	£22,887	£23,992	£110,587
Change In Property Value	£6,450	£6,547	£15,505	£20,633	£23,957	£73,091
Net Return	£27,052	£27,662	£37,495	£43,520	£47,949	£183,677
Return From Rental Income (%)	15%	15%	16%	16%	17%	80%
Total Net Return (%)	19%	20%	27%	31%	34%	132%

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