Flat PE1 2 beds 1 bath

Eaglesthorpe, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£8,109

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 17%After 5 Years

Return On Investment

71%

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	£11,532	£11,705	£11,998	£12,298	£12,666	£60,199
Total Expenses	£9,898	£9,961	£10,033	£10,107	£10,187	£50,187
Profit Before Tax	£1,634	£1,744	£1,964	£2,190	£2,480	£10,012
Profit After Tax	£1,324	£1,412	£1,591	£1,774	£2,008	£8,109
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£3,874	£4,001	£7,721	£9,931	£11,480	£37,006
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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