Flat PE1 3 beds 1 bath

Crown Street, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£14,457

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 17%After 5 Years

Return On Investment

83%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£10,065	£10,131	£10,207	£10,285	£10,370	£51,058
Profit Before Tax	£3,135	£3,267	£3,526	£3,791	£4,128	£17,848
Profit After Tax	£2,540	£2,647	£2,856	£3,071	£3,344	£14,457
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£5,090	£5,235	£8,986	£11,228	£12,815	£43,353
Return From Rental Income (%)	5%	5%	5%	6%	6%	28%
Total Net Return (%)	10%	10%	17%	22%	25%	83%

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