Flat PE1 3 beds 1 bath

Thistlemoor Road, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£6,389

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£44,195

↗ 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	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£13,804	£13,872	£13,953	£14,035	£14,125	£69,788
Profit Before Tax	£1,077	£1,231	£1,528	£1,833	£2,218	£7,887
Profit After Tax	£872	£997	£1,238	£1,484	£1,797	£6,389
Change In Property Value	£3,900	£3,959	£9,375	£12,476	£14,485	£44,195
Net Return	£4,772	£4,956	£10,613	£13,960	£16,282	£50,583
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	6%	6%	13%	18%	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