Flat PE1 3 beds 1 bath

Dryden Road, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£7,266

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,744

↗ 17%After 5 Years

Return On Investment

64%

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	£15,744	£15,980	£16,380	£16,789	£17,293	£82,186
Total Expenses	£14,485	£14,555	£14,638	£14,722	£14,815	£73,215
Profit Before Tax	£1,259	£1,426	£1,742	£2,067	£2,477	£8,971
Profit After Tax	£1,020	£1,155	£1,411	£1,674	£2,007	£7,266
Change In Property Value	£4,125	£4,187	£9,916	£13,195	£15,321	£46,744
Net Return	£5,145	£5,342	£11,327	£14,869	£17,328	£54,011
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	6%	6%	13%	18%	20%	64%

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