Flat
MK12
3 beds
1 bath
Buttercup Close, Milton Keynes MK12
Initial Investment
£64,840First YearProfit From Rental Income
£-31,846
↘ -49%After 5 Years
Change In Property Value
£36,699
↗ 28%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £6,279 | £6,329 | £6,370 | £6,412 | £6,455 | £31,846 |
| Profit Before Tax | £-6,279 | £-6,329 | £-6,370 | £-6,412 | £-6,455 | £-31,846 |
| Profit After Tax | £-6,279 | £-6,329 | £-6,370 | £-6,412 | £-6,455 | £-31,846 |
| Change In Property Value | £3,990 | £6,850 | £8,630 | £9,148 | £8,081 | £36,699 |
| Net Return | £-2,289 | £520 | £2,260 | £2,736 | £1,626 | £4,853 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -49% |
| Total Net Return (%) | -4% | 1% | 3% | 4% | 3% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change