Flat PE2 2 beds 1 bath

Lansdowne Walk, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£1,799

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£30,596

↗ 17%After 5 Years

Return On Investment

59%

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	£10,296	£10,450	£10,712	£10,979	£11,309	£53,747
Total Expenses	£10,171	£10,233	£10,302	£10,372	£10,448	£51,525
Profit Before Tax	£125	£218	£410	£607	£861	£2,221
Profit After Tax	£101	£176	£332	£492	£697	£1,799
Change In Property Value	£2,700	£2,741	£6,490	£8,637	£10,028	£30,596
Net Return	£2,801	£2,917	£6,823	£9,129	£10,726	£32,395
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	5%	5%	12%	17%	20%	59%

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