Flat MK9 2 beds 2 baths

Dalgin Place, Campbell Park, Milton Keynes MK9

South East, England · MK9

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£18,164

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£33,347

↗ 14%After 5 Years

Return On Investment

72%

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	£17,160	£17,417	£17,853	£18,299	£18,848	£89,578
Total Expenses	£13,257	£13,333	£13,425	£13,518	£13,620	£67,152
Profit Before Tax	£3,903	£4,084	£4,428	£4,781	£5,228	£22,425
Profit After Tax	£3,162	£3,308	£3,587	£3,873	£4,235	£18,164
Change In Property Value	£2,350	£2,374	£7,192	£9,877	£11,556	£33,347
Net Return	£5,512	£5,682	£10,779	£13,750	£15,790	£51,512
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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