Flat
MK17
2 beds
1 bath
Station Road, Woburn Sands, Milton Keynes MK17
Initial Investment
£142,550First YearProfit From Rental Income
£15,138
↗ 11%After 5 Years
Change In Property Value
£54,616
↗ 20%After 5 Years
Return On Investment
49%
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 | £17,760 | £18,115 | £18,568 | £19,032 | £19,508 | £92,984 |
| Total Expenses | £14,687 | £14,768 | £14,856 | £14,947 | £15,037 | £74,295 |
| Profit Before Tax | £3,073 | £3,347 | £3,712 | £4,086 | £4,471 | £18,689 |
| Profit After Tax | £2,489 | £2,711 | £3,006 | £3,309 | £3,622 | £15,138 |
| Change In Property Value | £5,500 | £5,610 | £11,444 | £14,878 | £17,184 | £54,616 |
| Net Return | £7,989 | £8,321 | £14,451 | £18,187 | £20,805 | £69,754 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 6% | 6% | 10% | 13% | 15% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change