Flat PE2 1 bed 1 bath

Elstone, Orton Waterville, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£4,291

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,497

↗ 17%After 5 Years

Return On Investment

65%

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	£9,684	£9,829	£10,075	£10,327	£10,637	£50,552
Total Expenses	£8,920	£8,980	£9,048	£9,117	£9,190	£45,255
Profit Before Tax	£764	£849	£1,027	£1,210	£1,446	£5,297
Profit After Tax	£619	£688	£832	£980	£1,171	£4,291
Change In Property Value	£2,250	£2,284	£5,409	£7,197	£8,357	£25,497
Net Return	£2,869	£2,972	£6,241	£8,178	£9,528	£29,787
Return From Rental Income (%)	1%	1%	2%	2%	3%	9%
Total Net Return (%)	6%	6%	14%	18%	21%	65%

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