Flat
MK44
3 beds
2 baths
Brook Lane, Great Barford MK44
Initial Investment
£216,699First YearProfit From Rental Income
£24,144
↗ 11%After 5 Years
Change In Property Value
£75,469
↗ 20%After 5 Years
Return On Investment
46%
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 | £24,540 | £25,031 | £25,657 | £26,298 | £26,955 | £128,481 |
| Total Expenses | £19,531 | £19,626 | £19,731 | £19,839 | £19,948 | £98,674 |
| Profit Before Tax | £5,010 | £5,405 | £5,925 | £6,459 | £7,008 | £29,807 |
| Profit After Tax | £4,058 | £4,378 | £4,800 | £5,232 | £5,676 | £24,144 |
| Change In Property Value | £7,600 | £7,752 | £15,814 | £20,558 | £23,745 | £75,469 |
| Net Return | £11,658 | £12,130 | £20,614 | £25,790 | £29,421 | £99,613 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 6% | 10% | 12% | 14% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change