Flat PE2 3 beds 1 bath

Stukeley Close, Stanground, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£6,677

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£32,296

↗ 17%After 5 Years

Return On Investment

67%

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	£12,000	£12,180	£12,484	£12,797	£13,181	£62,642
Total Expenses	£10,738	£10,802	£10,876	£10,951	£11,032	£54,399
Profit Before Tax	£1,262	£1,378	£1,609	£1,846	£2,149	£8,243
Profit After Tax	£1,022	£1,116	£1,303	£1,495	£1,740	£6,677
Change In Property Value	£2,850	£2,893	£6,851	£9,117	£10,586	£32,296
Net Return	£3,872	£4,009	£8,154	£10,612	£12,326	£38,973
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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