Flat PE2 3 beds 1 bath

Tanhouse, Orton Malborne, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£5,804

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 17%After 5 Years

Return On Investment

64%

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	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£13,349	£13,417	£13,496	£13,577	£13,665	£67,504
Profit Before Tax	£955	£1,102	£1,386	£1,677	£2,046	£7,165
Profit After Tax	£773	£893	£1,122	£1,358	£1,657	£5,804
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£4,523	£4,699	£10,137	£13,354	£15,585	£48,298
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	6%	6%	13%	18%	21%	64%

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