Flat PE2 3 beds 1 bath

St. Margarets Road, Fletton, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£6,974

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£45,894

↗ 17%After 5 Years

Return On Investment

64%

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	£15,456	£15,688	£16,080	£16,482	£16,976	£80,682
Total Expenses	£14,258	£14,327	£14,409	£14,493	£14,585	£72,073
Profit Before Tax	£1,198	£1,361	£1,671	£1,989	£2,391	£8,610
Profit After Tax	£971	£1,102	£1,353	£1,611	£1,937	£6,974
Change In Property Value	£4,050	£4,111	£9,736	£12,955	£15,043	£45,894
Net Return	£5,021	£5,213	£11,089	£14,566	£16,979	£52,868
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	6%	6%	13%	18%	20%	64%

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