Flat PE2 3 beds 2 baths

Gordon Way, Orton Longueville PE2

East of England, England · PE2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£83,304

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£59,493

↗ 17%After 5 Years

Return On Investment

129%

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	£38,892	£39,475	£40,462	£41,474	£42,718	£203,022
Total Expenses	£19,775	£19,880	£20,021	£20,166	£20,334	£100,177
Profit Before Tax	£19,117	£19,596	£20,441	£21,307	£22,385	£102,845
Profit After Tax	£15,484	£15,872	£16,557	£17,259	£18,131	£83,304
Change In Property Value	£5,250	£5,329	£12,620	£16,794	£19,500	£59,493
Net Return	£20,734	£21,201	£29,177	£34,053	£37,631	£142,797
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	31%	34%	129%

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