Flat
MK9
1 bed
1 bath
Canal Street, Milton Keynes MK9
South East, England · MK9
View property listing
Initial Investment
£33,250First YearProfit From Rental Income
£1,667
↗ 5%After 5 Years
Change In Property Value
£15,255
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,200 | £7,308 | £7,491 | £7,678 | £7,908 | £37,585 |
| Total Expenses | £6,985 | £7,042 | £7,103 | £7,166 | £7,231 | £35,527 |
| Profit Before Tax | £215 | £266 | £388 | £512 | £677 | £2,058 |
| Profit After Tax | £174 | £216 | £314 | £415 | £548 | £1,667 |
| Change In Property Value | £1,075 | £1,086 | £3,290 | £4,518 | £5,286 | £15,255 |
| Net Return | £1,249 | £1,301 | £3,604 | £4,933 | £5,834 | £16,922 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change