Flat
MK17
4 beds
2 baths
The Green, Stoke Hammond MK17
Initial Investment
£420,049First YearProfit From Rental Income
£162,771
↗ 39%After 5 Years
Change In Property Value
£129,092
↗ 20%After 5 Years
Return On Investment
69%
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 | £72,228 | £73,673 | £75,514 | £77,402 | £79,337 | £378,154 |
| Total Expenses | £35,012 | £35,202 | £35,429 | £35,662 | £35,898 | £177,202 |
| Profit Before Tax | £37,216 | £38,471 | £40,085 | £41,740 | £43,439 | £200,952 |
| Profit After Tax | £30,145 | £31,161 | £32,469 | £33,810 | £35,186 | £162,771 |
| Change In Property Value | £13,000 | £13,260 | £27,050 | £35,166 | £40,616 | £129,092 |
| Net Return | £43,145 | £44,421 | £59,519 | £68,975 | £75,802 | £291,863 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 10% | 11% | 14% | 16% | 18% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change