Flat MK8 2 beds 1 bath

Blue Albion Lane, Whitehouse MK8

South East, England · MK8

Initial Investment

First Year

£44,200First Year

Profit From Rental Income

After 5 Years

£4,022

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£20,434

↗ 14%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£8,649	£8,709	£8,776	£8,844	£8,917	£43,895
Profit Before Tax	£711	£791	£962	£1,137	£1,364	£4,965
Profit After Tax	£576	£641	£779	£921	£1,105	£4,022
Change In Property Value	£1,440	£1,454	£4,407	£6,052	£7,081	£20,434
Net Return	£2,016	£2,095	£5,186	£6,973	£8,186	£24,456
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	5%	5%	12%	16%	19%	55%

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