Flat
MK6
1 bed
1 bath
Dexter Avenue, Oldbrook, Milton Keynes MK6
South East, England · MK6
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-794
↘ -3%After 5 Years
Change In Property Value
£12,763
↗ 17%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,656 | £4,726 | £4,797 | £4,917 | £5,040 | £24,135 |
| Total Expenses | £4,879 | £4,936 | £4,984 | £5,038 | £5,093 | £24,928 |
| Profit Before Tax | £-223 | £-210 | £-187 | £-121 | £-53 | £-794 |
| Profit After Tax | £-223 | £-210 | £-187 | £-121 | £-53 | £-794 |
| Change In Property Value | £750 | £2,273 | £3,121 | £3,651 | £2,968 | £12,763 |
| Net Return | £527 | £2,063 | £2,934 | £3,530 | £2,915 | £11,969 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -3% |
| Total Net Return (%) | 2% | 9% | 12% | 15% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change