Flat PE1 3 beds 1 bath

Waterloo Road, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£10,101

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£55,243

↗ 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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£16,754	£16,828	£16,918	£17,011	£17,113	£84,625
Profit Before Tax	£1,846	£2,051	£2,433	£2,824	£3,317	£12,470
Profit After Tax	£1,495	£1,661	£1,970	£2,287	£2,687	£10,101
Change In Property Value	£4,875	£4,948	£11,719	£15,594	£18,107	£55,243
Net Return	£6,370	£6,609	£13,689	£17,882	£20,794	£65,344
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	6%	6%	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