Project your returns.
Adjust your investment amount, hold period, and yield assumptions to project monthly rental income and total portfolio value. Defaults use the median target yield and appreciation of properties currently listed on the platform.
Your investment
Quick presets
Projected value after 5 years
£37,731.85
+£12,731.85 total return · +50.9%
Monthly rent
£145.83
Total rent
£8,750
Asset value
£28,981.85
Year-by-year growth
Using default assumptions (7% yield, 3% appreciation) — no live property data available.Illustrative projection only — assumes constant yield and appreciation, before fees and taxes. Real returns vary; capital is at risk and property values can fall as well as rise.
Browse real propertiesTwo income streams, one investment.
Every property on mxrealstake generates returns through rental income and capital appreciation. The calculator above combines both.
Rental income
Rent is collected from tenants and distributed to investors per cycle after expenses. Your share is proportional to your ownership in the SPV.
7.0% net yield
Capital appreciation
Properties in selected markets where values are expected to rise over the hold period. Realised at exit or through scheduled exit windows.
3.0% projected annual growth
Real equity in real property.
SPV shares
Each property is held in a dedicated SPV. You buy shares in that vehicle — real equity, recorded on the ownership register.
Monthly distributions
Rental income flows to your wallet after audited distribution runs. Withdraw or reinvest — your choice.
Independent valuations
Third-party appraisals published on every property page. Projections are labelled as projections — always.
Ready to put the numbers to work?
Browse institutional-quality properties and start building a diversified real-estate portfolio.