Flat MK9 1 bed 1 bath

Witan Gate, Milton Keynes, Buckinghamshire MK9

South East, England · MK9

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£12,771

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,036	£6,127	£6,280	£6,437	£6,630	£31,509
Total Expenses	£6,174	£6,229	£6,288	£6,347	£6,409	£31,448
Profit Before Tax	£-138	£-103	£-8	£89	£221	£61
Profit After Tax	£-138	£-103	£-8	£72	£179	£2
Change In Property Value	£900	£909	£2,754	£3,783	£4,426	£12,771
Net Return	£762	£806	£2,746	£3,855	£4,604	£12,773
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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