Flat MK9 2 beds 2 baths

Canal Street, Campbell Park, Milton Keynes MK9

South East, England · MK9

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£23,799

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

71%

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	£21,912	£22,241	£22,797	£23,367	£24,068	£114,384
Total Expenses	£16,785	£16,879	£16,993	£17,109	£17,236	£85,002
Profit Before Tax	£5,127	£5,361	£5,804	£6,258	£6,831	£29,381
Profit After Tax	£4,153	£4,343	£4,701	£5,069	£5,533	£23,799
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£7,153	£7,373	£13,882	£17,677	£20,285	£66,370
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

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