Flat PE2 2 beds 1 bath

Coltsfoot Drive, Woodston, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£2,969

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£33,996

↗ 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	£11,448	£11,620	£11,910	£12,208	£12,574	£59,760
Total Expenses	£11,080	£11,143	£11,215	£11,289	£11,368	£56,094
Profit Before Tax	£368	£477	£695	£919	£1,206	£3,666
Profit After Tax	£298	£386	£563	£745	£977	£2,969
Change In Property Value	£3,000	£3,045	£7,212	£9,597	£11,143	£33,996
Net Return	£3,298	£3,431	£7,775	£10,341	£12,120	£36,965
Return From Rental Income (%)	0%	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