Flat MK9 2 beds 2 baths

Canal Street, Campbell Park, Milton Keynes MK9

South East, England · MK9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£19,826

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,100	£20,401	£20,912	£21,434	£22,077	£104,925
Total Expenses	£15,913	£15,989	£16,083	£16,179	£16,286	£80,448
Profit Before Tax	£4,188	£4,413	£4,829	£5,256	£5,792	£24,476
Profit After Tax	£3,392	£3,574	£3,911	£4,257	£4,691	£19,826
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£6,392	£6,604	£13,092	£16,865	£19,443	£62,397
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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