Flat PE2 3 beds 1 bath

Redwing Close, Stanground, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£11,118

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£39,095

↗ 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	£14,856	£15,079	£15,456	£15,842	£16,317	£77,550
Total Expenses	£12,611	£12,679	£12,760	£12,842	£12,932	£63,825
Profit Before Tax	£2,245	£2,400	£2,696	£3,000	£3,385	£13,726
Profit After Tax	£1,819	£1,944	£2,184	£2,430	£2,742	£11,118
Change In Property Value	£3,450	£3,502	£8,293	£11,036	£12,814	£39,095
Net Return	£5,269	£5,446	£10,477	£13,466	£15,556	£50,213
Return From Rental Income (%)	3%	3%	3%	3%	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