Flat PE1 1 bed 1 bath

Whitacre, Parnwell, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£4,692

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£22,947

↗ 17%After 5 Years

Return On Investment

67%

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	£9,156	£9,293	£9,526	£9,764	£10,057	£47,796
Total Expenses	£8,272	£8,331	£8,398	£8,465	£8,537	£42,003
Profit Before Tax	£884	£962	£1,128	£1,298	£1,519	£5,792
Profit After Tax	£716	£779	£914	£1,052	£1,231	£4,692
Change In Property Value	£2,025	£2,055	£4,868	£6,478	£7,521	£22,947
Net Return	£2,741	£2,834	£5,782	£7,529	£8,752	£27,639
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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