Flat
MK4
2 beds
1 bath
Bronte Avenue, Tattenhoe Park, Milton Keynes, Buckinghamshire MK4
South East, England · MK4
View property listing
Initial Investment
£51,250First YearProfit From Rental Income
£5,406
↗ 11%After 5 Years
Change In Property Value
£23,769
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £9,717 | £9,779 | £9,849 | £9,921 | £9,998 | £49,265 |
| Profit Before Tax | £999 | £1,098 | £1,299 | £1,506 | £1,772 | £6,674 |
| Profit After Tax | £809 | £889 | £1,052 | £1,220 | £1,435 | £5,406 |
| Change In Property Value | £1,675 | £1,692 | £5,126 | £7,040 | £8,236 | £23,769 |
| Net Return | £2,484 | £2,581 | £6,178 | £8,260 | £9,672 | £29,175 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change