Flat PE1 2 beds 1 bath

Crown Street, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£16,740

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 17%After 5 Years

Return On Investment

88%

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	£13,800	£14,007	£14,357	£14,716	£15,158	£72,038
Total Expenses	£10,125	£10,191	£10,269	£10,349	£10,436	£51,371
Profit Before Tax	£3,675	£3,816	£4,088	£4,367	£4,722	£20,667
Profit After Tax	£2,977	£3,091	£3,311	£3,537	£3,824	£16,740
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£5,527	£5,679	£9,441	£11,694	£13,296	£45,637
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	11%	18%	22%	26%	88%

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