Flat
MK9
2 beds
2 baths
Canal Street, Campbell Park MK9
South East, England · MK9
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£6,136
↗ 13%After 5 Years
Change In Property Value
£21,995
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,380 | £10,536 | £10,799 | £11,069 | £11,401 | £54,185 |
| Total Expenses | £9,188 | £9,249 | £9,318 | £9,389 | £9,465 | £46,610 |
| Profit Before Tax | £1,192 | £1,287 | £1,481 | £1,680 | £1,936 | £7,575 |
| Profit After Tax | £966 | £1,042 | £1,199 | £1,361 | £1,568 | £6,136 |
| Change In Property Value | £1,550 | £1,566 | £4,743 | £6,514 | £7,622 | £21,995 |
| Net Return | £2,516 | £2,608 | £5,943 | £7,875 | £9,190 | £28,131 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 13% | 17% | 19% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change