Flat PE1 4 beds 3 baths

Hartley Avenue, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£23,267

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£53,084

↗ 19%After 5 Years

Return On Investment

90%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,880	£18,148	£18,420	£18,881	£19,353	£92,683
Total Expenses	£12,636	£12,713	£12,781	£12,869	£12,959	£63,958
Profit Before Tax	£5,244	£5,435	£5,639	£6,012	£6,394	£28,724
Profit After Tax	£4,248	£4,403	£4,568	£4,870	£5,179	£23,267
Change In Property Value	£4,125	£9,769	£13,000	£15,095	£11,095	£53,084
Net Return	£8,373	£14,172	£17,568	£19,964	£16,274	£76,351
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	10%	17%	21%	24%	19%	90%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change