Flat
MK4
2 beds
1 bath
Banktop Place, Emerson Valley, Milton Keynes MK4
South East, England · MK4
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-3,546
↘ -22%After 5 Years
Change In Property Value
£8,508
↗ 17%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,204 | £3,252 | £3,301 | £3,383 | £3,468 | £16,608 |
| Total Expenses | £3,929 | £3,984 | £4,030 | £4,080 | £4,131 | £20,154 |
| Profit Before Tax | £-725 | £-732 | £-729 | £-697 | £-663 | £-3,546 |
| Profit After Tax | £-725 | £-732 | £-729 | £-697 | £-663 | £-3,546 |
| Change In Property Value | £500 | £1,515 | £2,081 | £2,434 | £1,979 | £8,508 |
| Net Return | £-225 | £783 | £1,352 | £1,738 | £1,315 | £4,963 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | -1% | 5% | 8% | 11% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change