Flat PE1 2 beds 2 baths

Poplar Avenue, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£4,994

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£26,347

↗ 17%After 5 Years

Return On Investment

66%

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	£10,080	£10,231	£10,487	£10,749	£11,072	£52,619
Total Expenses	£9,158	£9,219	£9,287	£9,357	£9,432	£46,453
Profit Before Tax	£922	£1,012	£1,200	£1,392	£1,639	£6,166
Profit After Tax	£747	£820	£972	£1,127	£1,328	£4,994
Change In Property Value	£2,325	£2,360	£5,589	£7,437	£8,636	£26,347
Net Return	£3,072	£3,180	£6,561	£8,565	£9,963	£31,341
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	7%	14%	18%	21%	66%

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