Flat PE2 2 beds 1 bath

Farriers Court, Orton Longueville, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£36,103

↗ 69%After 5 Years

Change In Property Value

After 5 Years

£28,896

↗ 17%After 5 Years

Return On Investment

125%

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	£18,888	£19,171	£19,651	£20,142	£20,746	£98,598
Total Expenses	£10,634	£10,708	£10,799	£10,892	£10,995	£54,027
Profit Before Tax	£8,254	£8,463	£8,852	£9,250	£9,751	£44,571
Profit After Tax	£6,686	£6,855	£7,170	£7,493	£7,899	£36,103
Change In Property Value	£2,550	£2,588	£6,130	£8,157	£9,471	£28,896
Net Return	£9,236	£9,444	£13,300	£15,650	£17,370	£64,999
Return From Rental Income (%)	13%	13%	14%	14%	15%	69%
Total Net Return (%)	18%	18%	26%	30%	33%	125%

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