Flat PE3 3 beds 1 bath

Naseby Close, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£3,717

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£30,596

↗ 17%After 5 Years

Return On Investment

62%

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	£10,800	£10,962	£11,236	£11,517	£11,862	£56,377
Total Expenses	£10,222	£10,284	£10,354	£10,426	£10,503	£51,789
Profit Before Tax	£579	£678	£882	£1,091	£1,359	£4,589
Profit After Tax	£469	£549	£714	£884	£1,101	£3,717
Change In Property Value	£2,700	£2,741	£6,490	£8,637	£10,028	£30,596
Net Return	£3,169	£3,290	£7,205	£9,521	£11,129	£34,313
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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