Flat MK9 1 bed 1 bath

Witan Gate, Milton Keynes, Buckinghamshire MK9

South East, England · MK9

Initial Investment

First Year

£28,000First Year

Profit From Rental Income

After 5 Years

£2,104

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£12,771

↗ 14%After 5 Years

Return On Investment

53%

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	£6,576	£6,675	£6,842	£7,013	£7,223	£34,328
Total Expenses	£6,228	£6,284	£6,344	£6,405	£6,469	£31,730
Profit Before Tax	£348	£390	£498	£608	£754	£2,598
Profit After Tax	£282	£316	£403	£492	£611	£2,104
Change In Property Value	£900	£909	£2,754	£3,783	£4,426	£12,771
Net Return	£1,182	£1,225	£3,157	£4,275	£5,037	£14,876
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

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