Detached
MK11
1 bed
1 bath
Silver Street, Stony Stratford, Milton Keynes MK11
Initial Investment
£92,915First YearProfit From Rental Income
£-40,104
↘ -43%After 5 Years
Change In Property Value
£37,536
↗ 20%After 5 Years
Return On Investment
-3%
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 | £7,999 | £8,010 | £8,021 | £8,032 | £8,042 | £40,104 |
| Profit Before Tax | £-7,999 | £-8,010 | £-8,021 | £-8,032 | £-8,042 | £-40,104 |
| Profit After Tax | £-7,999 | £-8,010 | £-8,021 | £-8,032 | £-8,042 | £-40,104 |
| Change In Property Value | £3,780 | £3,856 | £7,865 | £10,225 | £11,810 | £37,536 |
| Net Return | £-4,219 | £-4,154 | £-155 | £2,193 | £3,767 | £-2,568 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -43% |
| Total Net Return (%) | -5% | -4% | 0% | 2% | 4% | -3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change