Flat
MK44
3 beds
1 bath
High Street, Bedford MK44
Initial Investment
£303,024First YearProfit From Rental Income
£121,907
↗ 40%After 5 Years
Change In Property Value
£98,309
↗ 20%After 5 Years
Return On Investment
73%
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 | £54,996 | £56,096 | £57,498 | £58,936 | £60,409 | £287,935 |
| Total Expenses | £27,139 | £27,295 | £27,478 | £27,666 | £27,856 | £137,432 |
| Profit Before Tax | £27,857 | £28,801 | £30,020 | £31,270 | £32,554 | £150,503 |
| Profit After Tax | £22,564 | £23,329 | £24,317 | £25,329 | £26,368 | £121,907 |
| Change In Property Value | £9,900 | £10,098 | £20,600 | £26,780 | £30,931 | £98,309 |
| Net Return | £32,464 | £33,427 | £44,916 | £52,109 | £57,299 | £220,216 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 11% | 11% | 15% | 17% | 19% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change