Flat PE2 2 beds 1 bath

Lessingham, Orton Brimbles, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£6,868

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£30,596

↗ 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	£11,628	£11,802	£12,097	£12,400	£12,772	£60,700
Total Expenses	£10,304	£10,368	£10,440	£10,514	£10,594	£52,221
Profit Before Tax	£1,324	£1,435	£1,657	£1,886	£2,178	£8,479
Profit After Tax	£1,072	£1,162	£1,342	£1,527	£1,764	£6,868
Change In Property Value	£2,700	£2,741	£6,490	£8,637	£10,028	£30,596
Net Return	£3,772	£3,903	£7,833	£10,164	£11,792	£37,464
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