Flat PE1 4 beds 2 baths

Broadway, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£15,815

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£72,241

↗ 17%After 5 Years

Return On Investment

64%

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	£24,324	£24,689	£25,306	£25,939	£26,717	£126,975
Total Expenses	£21,294	£21,377	£21,481	£21,589	£21,709	£107,450
Profit Before Tax	£3,030	£3,312	£3,825	£4,350	£5,008	£19,524
Profit After Tax	£2,454	£2,683	£3,098	£3,524	£4,056	£15,815
Change In Property Value	£6,375	£6,471	£15,325	£20,393	£23,678	£72,241
Net Return	£8,829	£9,153	£18,423	£23,916	£27,735	£88,056
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	6%	7%	13%	17%	20%	64%

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