Flat PE1 3 beds 1 bath

Saxon Road, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£38,743

↗ 70%After 5 Years

Change In Property Value

After 5 Years

£30,596

↗ 17%After 5 Years

Return On Investment

126%

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	£20,004	£20,304	£20,812	£21,332	£21,972	£104,424
Total Expenses	£11,142	£11,218	£11,312	£11,408	£11,514	£56,593
Profit Before Tax	£8,862	£9,086	£9,500	£9,924	£10,458	£47,830
Profit After Tax	£7,178	£7,360	£7,695	£8,039	£8,471	£38,743
Change In Property Value	£2,700	£2,741	£6,490	£8,637	£10,028	£30,596
Net Return	£9,878	£10,100	£14,185	£16,676	£18,499	£69,339
Return From Rental Income (%)	13%	13%	14%	15%	15%	70%
Total Net Return (%)	18%	18%	26%	30%	34%	126%

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