Flat PE2 3 beds 1 bath

Eldern, Orton Malborne, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£2,226

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£22,947

↗ 17%After 5 Years

Return On Investment

61%

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	£8,508	£8,636	£8,852	£9,073	£9,345	£44,413
Total Expenses	£8,207	£8,266	£8,330	£8,396	£8,466	£41,665
Profit Before Tax	£301	£370	£521	£677	£879	£2,748
Profit After Tax	£244	£300	£422	£548	£712	£2,226
Change In Property Value	£2,025	£2,055	£4,868	£6,478	£7,521	£22,947
Net Return	£2,269	£2,355	£5,290	£7,026	£8,233	£25,173
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	5%	6%	13%	17%	20%	61%

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