Flat
MK9
2 beds
2 baths
Dalgin Place, Campbell Park, Milton Keynes MK9
South East, England · MK9
View property listing
Initial Investment
£36,250First YearProfit From Rental Income
£2,617
↗ 7%After 5 Years
Change In Property Value
£16,674
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,872 | £7,990 | £8,190 | £8,395 | £8,646 | £41,093 |
| Total Expenses | £7,449 | £7,507 | £7,570 | £7,634 | £7,702 | £37,862 |
| Profit Before Tax | £423 | £483 | £620 | £760 | £944 | £3,231 |
| Profit After Tax | £343 | £391 | £502 | £616 | £765 | £2,617 |
| Change In Property Value | £1,175 | £1,187 | £3,596 | £4,938 | £5,778 | £16,674 |
| Net Return | £1,518 | £1,578 | £4,098 | £5,554 | £6,543 | £19,291 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change