Flat
MK9
2 beds
2 baths
Dalgin Place, Campbell Park, Milton Keynes MK9
South East, England · MK9
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£1,905
↗ 6%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
52%
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 | £7,368 | £7,479 | £7,665 | £7,857 | £8,093 | £38,462 |
| Total Expenses | £7,101 | £7,158 | £7,220 | £7,283 | £7,349 | £36,111 |
| Profit Before Tax | £267 | £320 | £446 | £574 | £744 | £2,351 |
| Profit After Tax | £216 | £260 | £361 | £465 | £602 | £1,905 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £1,316 | £1,371 | £3,727 | £5,088 | £6,012 | £17,514 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change