Flat
MK17
2 beds
1 bath
Spinney Lane, Aspley Guise MK17
Initial Investment
£250,174First YearProfit From Rental Income
£103,476
↗ 41%After 5 Years
Change In Property Value
£84,406
↗ 20%After 5 Years
Return On Investment
75%
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 | £47,220 | £48,164 | £49,369 | £50,603 | £51,868 | £247,223 |
| Total Expenses | £23,584 | £23,724 | £23,888 | £24,055 | £24,224 | £119,475 |
| Profit Before Tax | £23,636 | £24,440 | £25,481 | £26,548 | £27,644 | £127,748 |
| Profit After Tax | £19,145 | £19,796 | £20,639 | £21,504 | £22,391 | £103,476 |
| Change In Property Value | £8,500 | £8,670 | £17,687 | £22,993 | £26,557 | £84,406 |
| Net Return | £27,645 | £28,466 | £38,326 | £44,497 | £48,948 | £187,883 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 11% | 11% | 15% | 18% | 20% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change