Flat PE1 2 beds 2 baths

Highbury Street, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£60,100First Year

Profit From Rental Income

After 5 Years

£2,812

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£33,486

↗ 17%After 5 Years

Return On Investment

60%

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	£11,280	£11,449	£11,735	£12,029	£12,390	£58,883
Total Expenses	£10,944	£11,007	£11,078	£11,152	£11,230	£55,411
Profit Before Tax	£336	£442	£657	£877	£1,159	£3,472
Profit After Tax	£272	£358	£532	£710	£939	£2,812
Change In Property Value	£2,955	£2,999	£7,103	£9,453	£10,976	£33,486
Net Return	£3,227	£3,358	£7,636	£10,163	£11,915	£36,298
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	5%	6%	13%	17%	20%	60%

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