Flat MK4 2 beds 1 bath

Bronte Avenue, Tattenhoe Park, Milton Keynes, Buckinghamshire MK4

South East, England · MK4

Initial Investment

First Year

£51,250First Year

Profit From Rental Income

After 5 Years

£11,205

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£23,769

↗ 14%After 5 Years

Return On Investment

68%

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	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£9,870	£9,934	£10,008	£10,084	£10,165	£50,061
Profit Before Tax	£2,370	£2,490	£2,726	£2,969	£3,279	£13,834
Profit After Tax	£1,920	£2,017	£2,208	£2,405	£2,656	£11,205
Change In Property Value	£1,675	£1,692	£5,126	£7,040	£8,236	£23,769
Net Return	£3,595	£3,708	£7,334	£9,445	£10,892	£34,974
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	7%	7%	14%	18%	21%	68%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change