Flat PE6 3 beds 2 baths

English Drove, Thorney, Peterborough PE6

East of England, England · PE6

Initial Investment

First Year

£128,497First Year

Profit From Rental Income

After 5 Years

£36,136

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£77,212

↗ 19%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,596	£25,980	£26,370	£27,029	£27,705	£132,679
Total Expenses	£17,429	£17,518	£17,598	£17,706	£17,816	£88,066
Profit Before Tax	£8,167	£8,462	£8,772	£9,323	£9,889	£44,613
Profit After Tax	£6,615	£6,854	£7,105	£7,552	£8,010	£36,136
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,137	£77,212
Net Return	£12,615	£21,064	£26,014	£29,508	£24,147	£113,348
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	10%	16%	20%	23%	19%	88%

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