Flat
MK11
1 bed
1 bath
Silver Street, Stony Stratford, Milton Keynes MK11
Initial Investment
£92,915First YearProfit From Rental Income
£41,323
↗ 44%After 5 Years
Change In Property Value
£37,536
↗ 20%After 5 Years
Return On Investment
85%
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 | £21,000 | £21,420 | £21,955 | £22,504 | £23,067 | £109,947 |
| Total Expenses | £11,599 | £11,687 | £11,783 | £11,882 | £11,981 | £58,931 |
| Profit Before Tax | £9,401 | £9,733 | £10,172 | £10,623 | £11,086 | £51,016 |
| Profit After Tax | £7,615 | £7,884 | £8,240 | £8,604 | £8,980 | £41,323 |
| Change In Property Value | £3,780 | £3,856 | £7,865 | £10,225 | £11,810 | £37,536 |
| Net Return | £11,395 | £11,740 | £16,105 | £18,829 | £20,790 | £78,859 |
| Return From Rental Income (%) | 8% | 8% | 9% | 9% | 10% | 44% |
| Total Net Return (%) | 12% | 13% | 17% | 20% | 22% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change