Flat MK9 1 bed 1 bath

Canal Street, Milton Keynes MK9

South East, England · MK9

Initial Investment

First Year

£33,250First Year

Profit From Rental Income

After 5 Years

£4,133

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£15,255

↗ 14%After 5 Years

Return On Investment

58%

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	£7,848	£7,966	£8,165	£8,369	£8,620	£40,968
Total Expenses	£7,050	£7,108	£7,171	£7,235	£7,303	£35,865
Profit Before Tax	£798	£858	£994	£1,134	£1,318	£5,102
Profit After Tax	£646	£695	£805	£919	£1,067	£4,133
Change In Property Value	£1,075	£1,086	£3,290	£4,518	£5,286	£15,255
Net Return	£1,721	£1,781	£4,095	£5,437	£6,353	£19,388
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

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