Flat
MK10
2 beds
1 bath
Greenford Crescent, Monkston Park, Milton Keynes MK10
Initial Investment
£114,850First YearProfit From Rental Income
£17,943
↗ 16%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
55%
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 | £16,800 | £17,136 | £17,564 | £18,004 | £18,454 | £87,958 |
| Total Expenses | £12,985 | £13,069 | £13,159 | £13,250 | £13,342 | £65,805 |
| Profit Before Tax | £3,815 | £4,067 | £4,406 | £4,753 | £5,112 | £22,152 |
| Profit After Tax | £3,090 | £3,294 | £3,569 | £3,850 | £4,140 | £17,943 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £7,690 | £7,986 | £13,140 | £16,293 | £18,512 | £63,622 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 11% | 14% | 16% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change