Flat
MK9
2 beds
2 baths
Canal Street, Campbell Park MK9
South East, England · MK9
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£9,698
↗ 20%After 5 Years
Change In Property Value
£21,995
↗ 14%After 5 Years
Return On Investment
67%
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 | £11,316 | £11,486 | £11,773 | £12,067 | £12,429 | £59,071 |
| Total Expenses | £9,281 | £9,344 | £9,416 | £9,489 | £9,568 | £47,099 |
| Profit Before Tax | £2,035 | £2,142 | £2,357 | £2,578 | £2,861 | £11,973 |
| Profit After Tax | £1,648 | £1,735 | £1,909 | £2,088 | £2,318 | £9,698 |
| Change In Property Value | £1,550 | £1,566 | £4,743 | £6,514 | £7,622 | £21,995 |
| Net Return | £3,198 | £3,300 | £6,653 | £8,603 | £9,939 | £31,693 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change