Flat PE2 3 beds 1 bath

Southfields Avenue, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£11,931

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,795

↗ 17%After 5 Years

Return On Investment

72%

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	£15,492	£15,724	£16,117	£16,520	£17,016	£80,870
Total Expenses	£13,071	£13,140	£13,223	£13,307	£13,399	£66,140
Profit Before Tax	£2,421	£2,584	£2,895	£3,214	£3,617	£14,730
Profit After Tax	£1,961	£2,093	£2,345	£2,603	£2,930	£11,931
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£5,561	£5,747	£10,999	£14,119	£16,301	£52,726
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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