Flat
MK9
1 bed
1 bath
Canal Street, Campbell Park, Milton Keynes, Buckinghamshire MK9
South East, England · MK9
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£17,754
↗ 25%After 5 Years
Change In Property Value
£32,638
↗ 14%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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £12,985 | £13,061 | £13,150 | £13,242 | £13,342 | £65,779 |
| Profit Before Tax | £3,815 | £3,991 | £4,328 | £4,674 | £5,111 | £21,919 |
| Profit After Tax | £3,090 | £3,233 | £3,506 | £3,786 | £4,140 | £17,754 |
| Change In Property Value | £2,300 | £2,323 | £7,039 | £9,666 | £11,310 | £32,638 |
| Net Return | £5,390 | £5,556 | £10,545 | £13,452 | £15,450 | £50,392 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change