Flat PE2 3 beds 1 bath

Springfield, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£89,836

↗ 75%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 17%After 5 Years

Return On Investment

128%

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	£41,664	£42,289	£43,346	£44,430	£45,763	£217,492
Total Expenses	£21,045	£21,153	£21,302	£21,454	£21,630	£106,583
Profit Before Tax	£20,619	£21,136	£22,044	£22,976	£24,133	£110,909
Profit After Tax	£16,702	£17,120	£17,856	£18,610	£19,548	£89,836
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£22,327	£22,829	£31,378	£36,604	£40,440	£153,578
Return From Rental Income (%)	14%	14%	15%	16%	16%	75%
Total Net Return (%)	19%	19%	26%	31%	34%	128%

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