Flat MK6 1 bed 1 bath

Dexter Avenue, Oldbrook, Milton Keynes MK6

South East, England · MK6

Initial Investment

First Year

£22,000First Year

Profit From Rental Income

After 5 Years

£-332

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£9,933

↗ 14%After 5 Years

Return On Investment

44%

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	£5,112	£5,189	£5,318	£5,451	£5,615	£26,685
Total Expenses	£5,288	£5,342	£5,398	£5,455	£5,514	£26,998
Profit Before Tax	£-176	£-153	£-80	£-4	£101	£-313
Profit After Tax	£-176	£-153	£-80	£-4	£82	£-332
Change In Property Value	£700	£707	£2,142	£2,942	£3,442	£9,933
Net Return	£524	£554	£2,063	£2,938	£3,524	£9,601
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	3%	9%	13%	16%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change