Flat
MK8
2 beds
1 bath
Blue Albion Lane, Whitehouse MK8
South East, England · MK8
View property listing
Initial Investment
£44,200First YearProfit From Rental Income
£8,141
↗ 18%After 5 Years
Change In Property Value
£24,504
↗ 17%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,643 | £9,884 | £10,131 | £48,518 |
| Total Expenses | £7,569 | £7,633 | £7,688 | £7,754 | £7,822 | £38,467 |
| Profit Before Tax | £1,791 | £1,867 | £1,954 | £2,130 | £2,309 | £10,051 |
| Profit After Tax | £1,451 | £1,512 | £1,583 | £1,725 | £1,871 | £8,141 |
| Change In Property Value | £1,440 | £4,363 | £5,992 | £7,011 | £5,698 | £24,504 |
| Net Return | £2,891 | £5,876 | £7,575 | £8,736 | £7,569 | £32,646 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 13% | 17% | 20% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change