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

£21,825

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£56,943

↗ 17%After 5 Years

Return On Investment

74%

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	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£15,835	£15,877	£15,939	£16,004	£16,080	£79,734
Profit Before Tax	£4,601	£4,866	£5,322	£5,789	£6,367	£26,944
Profit After Tax	£3,727	£3,941	£4,311	£4,689	£5,157	£21,825
Change In Property Value	£5,025	£5,100	£12,079	£16,074	£18,664	£56,943
Net Return	£8,752	£9,042	£16,390	£20,763	£23,821	£78,768
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	8%	9%	15%	20%	23%	74%

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