Flat PE2 3 beds 1 bath

Belsize Avenue, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£54,700First Year

Profit From Rental Income

After 5 Years

£6,755

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£30,426

↗ 17%After 5 Years

Return On Investment

68%

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	£11,556	£11,729	£12,023	£12,323	£12,693	£60,324
Total Expenses	£10,257	£10,321	£10,393	£10,467	£10,547	£51,985
Profit Before Tax	£1,299	£1,409	£1,630	£1,856	£2,146	£8,339
Profit After Tax	£1,052	£1,141	£1,320	£1,503	£1,738	£6,755
Change In Property Value	£2,685	£2,725	£6,454	£8,589	£9,973	£30,426
Net Return	£3,737	£3,866	£7,774	£10,092	£11,711	£37,181
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	7%	7%	14%	18%	21%	68%

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