Flat PE2 3 beds 1 bath

Queens Walk, Woodston, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£5,264

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£40,795

↗ 17%After 5 Years

Return On Investment

63%

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	£13,740	£13,946	£14,295	£14,652	£15,092	£71,725
Total Expenses	£12,896	£12,963	£13,040	£13,120	£13,207	£65,226
Profit Before Tax	£844	£983	£1,254	£1,532	£1,885	£6,499
Profit After Tax	£684	£797	£1,016	£1,241	£1,527	£5,264
Change In Property Value	£3,600	£3,654	£8,654	£11,516	£13,371	£40,795
Net Return	£4,284	£4,451	£9,670	£12,757	£14,898	£46,059
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	6%	13%	17%	20%	63%

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