Flat PE2 2 beds 1 bath

St. Margarets Road, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£6,009

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 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	£10,980	£11,145	£11,423	£11,709	£12,060	£57,317
Total Expenses	£9,843	£9,905	£9,976	£10,048	£10,126	£49,899
Profit Before Tax	£1,137	£1,239	£1,447	£1,660	£1,934	£7,418
Profit After Tax	£921	£1,004	£1,172	£1,345	£1,566	£6,009
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£3,471	£3,592	£7,302	£9,502	£11,038	£34,905
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