Flat PE1 3 beds 2 baths

Whitsed Street, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£14,945

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£40,795

↗ 17%After 5 Years

Return On Investment

76%

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	£16,284	£16,528	£16,941	£17,365	£17,886	£85,005
Total Expenses	£13,150	£13,221	£13,305	£13,391	£13,486	£66,554
Profit Before Tax	£3,134	£3,307	£3,636	£3,974	£4,400	£18,451
Profit After Tax	£2,538	£2,679	£2,945	£3,219	£3,564	£14,945
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£6,138	£6,333	£11,599	£14,735	£16,935	£55,740
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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