Flat PE1 2 beds 1 bath

Princes Gardens, Peterborough, Cambridgeshire PE1

East of England, England · PE1

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£5,853

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,047

↗ 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	£10,728	£10,889	£11,161	£11,440	£11,783	£56,002
Total Expenses	£9,619	£9,681	£9,751	£9,823	£9,900	£48,775
Profit Before Tax	£1,109	£1,208	£1,410	£1,617	£1,883	£7,226
Profit After Tax	£898	£978	£1,142	£1,310	£1,525	£5,853
Change In Property Value	£2,475	£2,512	£5,950	£7,917	£9,193	£28,047
Net Return	£3,373	£3,490	£7,091	£9,227	£10,718	£33,900
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
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