Flat
MK9
1 bed
1 bath
South Row, Milton Keynes MK9
South East, England · MK9
View property listing
Initial Investment
£16,000First YearProfit From Rental Income
£-4,633
↘ -29%After 5 Years
Change In Property Value
£7,095
↗ 14%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,348 | £3,398 | £3,483 | £3,570 | £3,677 | £17,477 |
| Total Expenses | £4,319 | £4,370 | £4,421 | £4,474 | £4,527 | £22,110 |
| Profit Before Tax | £-971 | £-971 | £-938 | £-903 | £-850 | £-4,633 |
| Profit After Tax | £-971 | £-971 | £-938 | £-903 | £-850 | £-4,633 |
| Change In Property Value | £500 | £505 | £1,530 | £2,101 | £2,459 | £7,095 |
| Net Return | £-471 | £-466 | £592 | £1,198 | £1,609 | £2,462 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -3% | -3% | 4% | 7% | 10% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change