Flat PE2 2 beds 1 bath

Hadrians Court, Fletton, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£4,094

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£37,395

↗ 17%After 5 Years

Return On Investment

62%

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	£12,588	£12,777	£13,096	£13,424	£13,826	£65,711
Total Expenses	£11,987	£12,052	£12,127	£12,204	£12,287	£60,657
Profit Before Tax	£601	£725	£969	£1,220	£1,540	£5,054
Profit After Tax	£487	£587	£785	£988	£1,247	£4,094
Change In Property Value	£3,300	£3,350	£7,933	£10,556	£12,257	£37,395
Net Return	£3,787	£3,936	£8,718	£11,544	£13,504	£41,489
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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