Flat PE1 3 beds 1 bath

Atkinson Street, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£49,212

↗ 73%After 5 Years

Change In Property Value

After 5 Years

£37,395

↗ 17%After 5 Years

Return On Investment

129%

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	£24,444	£24,811	£25,431	£26,067	£26,849	£127,601
Total Expenses	£13,173	£13,256	£13,361	£13,468	£13,589	£66,846
Profit Before Tax	£11,271	£11,555	£12,070	£12,599	£13,260	£60,755
Profit After Tax	£9,130	£9,360	£9,777	£10,205	£10,740	£49,212
Change In Property Value	£3,300	£3,350	£7,933	£10,556	£12,257	£37,395
Net Return	£12,430	£12,709	£17,710	£20,761	£22,997	£86,607
Return From Rental Income (%)	14%	14%	15%	15%	16%	73%
Total Net Return (%)	19%	19%	26%	31%	34%	129%

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