Flat
MK6
1 bed
1 bath
Devereux Place, Leadenhall, Milton Keynes MK6
South East, England · MK6
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£3,981
↗ 8%After 5 Years
Change In Property Value
£23,414
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,236 | £10,390 | £10,649 | £10,916 | £11,243 | £53,433 |
| Total Expenses | £9,570 | £9,631 | £9,700 | £9,771 | £9,846 | £48,518 |
| Profit Before Tax | £666 | £758 | £949 | £1,145 | £1,397 | £4,915 |
| Profit After Tax | £539 | £614 | £769 | £927 | £1,131 | £3,981 |
| Change In Property Value | £1,650 | £1,667 | £5,049 | £6,935 | £8,114 | £23,414 |
| Net Return | £2,189 | £2,281 | £5,818 | £7,862 | £9,245 | £27,395 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 5% | 12% | 16% | 18% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change