Flat
MK43
3 beds
2 baths
Keeley Lane, Wootton MK43
Initial Investment
£253,949First YearProfit From Rental Income
£104,780
↗ 41%After 5 Years
Change In Property Value
£85,399
↗ 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 | £47,772 | £48,727 | £49,946 | £51,194 | £52,474 | £250,113 |
| Total Expenses | £23,837 | £23,979 | £24,144 | £24,313 | £24,483 | £120,756 |
| Profit Before Tax | £23,935 | £24,748 | £25,802 | £26,882 | £27,991 | £129,358 |
| Profit After Tax | £19,387 | £20,046 | £20,900 | £21,774 | £22,673 | £104,780 |
| Change In Property Value | £8,600 | £8,772 | £17,895 | £23,263 | £26,869 | £85,399 |
| Net Return | £27,987 | £28,818 | £38,794 | £45,038 | £49,542 | £190,179 |
| 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