Flat PE2 3 beds 1 bath

Stagshaw Drive, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£9,829

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£36,545

↗ 17%After 5 Years

Return On Investment

71%

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	£13,884	£14,092	£14,445	£14,806	£15,250	£72,476
Total Expenses	£11,919	£11,985	£12,064	£12,144	£12,231	£60,342
Profit Before Tax	£1,965	£2,107	£2,381	£2,662	£3,019	£12,135
Profit After Tax	£1,592	£1,707	£1,929	£2,156	£2,446	£9,829
Change In Property Value	£3,225	£3,273	£7,752	£10,316	£11,978	£36,545
Net Return	£4,817	£4,980	£9,681	£12,473	£14,424	£46,375
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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