Flat
MK44
4 beds
1 bath
Keysoe Row East, Keysoe, Bedford MK44
Initial Investment
£370,974First YearProfit From Rental Income
£145,644
↗ 39%After 5 Years
Change In Property Value
£116,183
↗ 20%After 5 Years
Return On Investment
71%
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 | £65,004 | £66,304 | £67,962 | £69,661 | £71,402 | £340,333 |
| Total Expenses | £31,710 | £31,886 | £32,095 | £32,309 | £32,526 | £160,526 |
| Profit Before Tax | £33,294 | £34,418 | £35,867 | £37,352 | £38,877 | £179,807 |
| Profit After Tax | £26,968 | £27,878 | £29,052 | £30,255 | £31,490 | £145,644 |
| Change In Property Value | £11,700 | £11,934 | £24,345 | £31,649 | £36,555 | £116,183 |
| Net Return | £38,668 | £39,812 | £53,397 | £61,904 | £68,045 | £261,826 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 10% | 11% | 14% | 17% | 18% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change