Flat
MK10
1 bed
1 bath
Holt Avenue, Brooklands, Milton Keynes MK10
Initial Investment
£51,400First YearProfit From Rental Income
£3,936
↗ 8%After 5 Years
Change In Property Value
£20,853
↗ 20%After 5 Years
Return On Investment
48%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,668 | £7,821 | £8,017 | £8,217 | £8,423 | £40,146 |
| Total Expenses | £6,933 | £6,994 | £7,057 | £7,120 | £7,184 | £35,287 |
| Profit Before Tax | £735 | £827 | £960 | £1,097 | £1,239 | £4,859 |
| Profit After Tax | £596 | £670 | £778 | £888 | £1,004 | £3,936 |
| Change In Property Value | £2,100 | £2,142 | £4,370 | £5,681 | £6,561 | £20,853 |
| Net Return | £2,696 | £2,812 | £5,148 | £6,569 | £7,565 | £24,789 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 5% | 10% | 13% | 15% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change