Flat MK9 2 beds 2 baths

Dalgin Place, Campbell Park, Milton Keynes MK9

South East, England · MK9

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£13,694

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 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	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£12,898	£12,968	£13,051	£13,135	£13,228	£65,280
Profit Before Tax	£2,846	£3,013	£3,329	£3,654	£4,064	£16,906
Profit After Tax	£2,305	£2,440	£2,697	£2,960	£3,292	£13,694
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£4,655	£4,814	£9,888	£12,836	£14,848	£47,041
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	7%	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