Flat MK9 2 beds 1 bath

Amelia's Lane, Campbell Park, Milton Keynes MK9

South East, England · MK9

Initial Investment

First Year

£29,800First Year

Profit From Rental Income

After 5 Years

£3,332

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£16,336

↗ 17%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,432	£6,528	£6,626	£6,792	£6,962	£33,341
Total Expenses	£5,732	£5,792	£5,842	£5,901	£5,960	£29,227
Profit Before Tax	£700	£737	£784	£891	£1,001	£4,113
Profit After Tax	£567	£597	£635	£722	£811	£3,332
Change In Property Value	£960	£2,909	£3,995	£4,674	£3,799	£16,336
Net Return	£1,527	£3,506	£4,630	£5,396	£4,610	£19,668
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	5%	12%	16%	18%	15%	66%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change