Flat MK7 1 bed 1 bath

Elgar Grove, Browns Wood, Milton Keynes MK7

South East, England · MK7

Initial Investment

First Year

£14,950First Year

Profit From Rental Income

After 5 Years

£-5,686

↘ -38%After 5 Years

Change In Property Value

After 5 Years

£6,599

↗ 14%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£2,976	£3,021	£3,096	£3,174	£3,269	£15,535
Total Expenses	£4,142	£4,193	£4,243	£4,295	£4,347	£21,221
Profit Before Tax	£-1,166	£-1,172	£-1,147	£-1,122	£-1,078	£-5,686
Profit After Tax	£-1,166	£-1,172	£-1,147	£-1,122	£-1,078	£-5,686
Change In Property Value	£465	£470	£1,423	£1,954	£2,287	£6,599
Net Return	£-701	£-703	£276	£833	£1,208	£912
Return From Rental Income (%)	-8%	-8%	-8%	-8%	-7%	-38%
Total Net Return (%)	-5%	-5%	2%	6%	8%	6%

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