Flat
MK9
2 beds
1 bath
Amelia's Lane, Campbell Park, Milton Keynes MK9
South East, England · MK9
View property listing
Initial Investment
£29,800First YearProfit From Rental Income
£588
↗ 2%After 5 Years
Change In Property Value
£13,623
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,432 | £6,528 | £6,692 | £6,859 | £7,065 | £33,576 |
| Total Expenses | £6,452 | £6,508 | £6,567 | £6,628 | £6,691 | £32,845 |
| Profit Before Tax | £-20 | £21 | £125 | £231 | £374 | £731 |
| Profit After Tax | £-20 | £17 | £101 | £187 | £303 | £588 |
| Change In Property Value | £960 | £970 | £2,938 | £4,035 | £4,721 | £13,623 |
| Net Return | £940 | £986 | £3,039 | £4,222 | £5,024 | £14,211 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change