Flat MK9 1 bed 1 bath

Canal Street, Campbell Park, Milton Keynes, Buckinghamshire MK9

South East, England · MK9

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,219

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,408	£15,639	£16,030	£16,431	£16,924	£80,432
Total Expenses	£12,666	£12,735	£12,817	£12,901	£12,993	£64,113
Profit Before Tax	£2,742	£2,904	£3,213	£3,530	£3,931	£16,319
Profit After Tax	£2,221	£2,352	£2,602	£2,859	£3,184	£13,219
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£4,521	£4,675	£9,641	£12,526	£14,494	£45,856
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	6%	7%	14%	18%	21%	66%

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