Flat PE2 5 beds 5 baths

Clement Drive, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£29,274

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 19%After 5 Years

Return On Investment

87%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,056	£22,387	£22,723	£23,291	£23,873	£114,329
Total Expenses	£15,467	£15,550	£15,625	£15,723	£15,824	£78,188
Profit Before Tax	£6,589	£6,837	£7,098	£7,568	£8,049	£36,141
Profit After Tax	£5,337	£5,538	£5,749	£6,130	£6,520	£29,274
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£10,587	£17,972	£22,295	£25,341	£20,640	£96,835
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	10%	16%	20%	23%	19%	87%

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