Flat
MK44
3 beds
1 bath
Blunham Road, Moggerhanger MK44
Initial Investment
£325,674First YearProfit From Rental Income
£129,819
↗ 40%After 5 Years
Change In Property Value
£104,267
↗ 20%After 5 Years
Return On Investment
72%
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 | £58,332 | £59,499 | £60,986 | £62,511 | £64,074 | £305,401 |
| Total Expenses | £28,663 | £28,825 | £29,017 | £29,213 | £29,412 | £145,130 |
| Profit Before Tax | £29,669 | £30,673 | £31,969 | £33,297 | £34,661 | £160,271 |
| Profit After Tax | £24,032 | £24,845 | £25,895 | £26,971 | £28,076 | £129,819 |
| Change In Property Value | £10,500 | £10,710 | £21,848 | £28,403 | £32,805 | £104,267 |
| Net Return | £34,532 | £35,555 | £47,743 | £55,374 | £60,881 | £234,086 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 11% | 11% | 15% | 17% | 19% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change