Flat PE2 3 beds 1 bath

Braybrook, Orton Goldhay, Peterborough, Cambridgeshire PE2

East of England, England · PE2

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£6,585

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 17%After 5 Years

Return On Investment

67%

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	£11,976	£12,156	£12,460	£12,771	£13,154	£62,516
Total Expenses	£10,736	£10,800	£10,873	£10,948	£11,029	£54,386
Profit Before Tax	£1,240	£1,356	£1,586	£1,823	£2,125	£8,130
Profit After Tax	£1,005	£1,098	£1,285	£1,476	£1,721	£6,585
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£3,855	£3,991	£8,136	£10,593	£12,307	£38,881
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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