Flat
MK9
2 beds
2 baths
Canal Street, Campbell Park, Milton Keynes MK9
South East, England · MK9
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-444
↘ -1%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
45%
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 | £8,472 | £8,599 | £8,814 | £9,034 | £9,305 | £44,225 |
| Total Expenses | £8,798 | £8,857 | £8,922 | £8,988 | £9,057 | £44,622 |
| Profit Before Tax | £-326 | £-258 | £-108 | £47 | £248 | £-397 |
| Profit After Tax | £-326 | £-258 | £-108 | £47 | £201 | £-444 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £1,174 | £1,257 | £4,483 | £6,351 | £7,577 | £20,841 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change