Flat PE3 3 beds 1 bath

Benland, Bretton, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£10,616

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£39,095

↗ 17%After 5 Years

Return On Investment

71%

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	£14,724	£14,945	£15,318	£15,701	£16,172	£76,861
Total Expenses	£12,598	£12,666	£12,746	£12,828	£12,918	£63,756
Profit Before Tax	£2,126	£2,279	£2,572	£2,873	£3,255	£13,106
Profit After Tax	£1,722	£1,846	£2,084	£2,327	£2,636	£10,616
Change In Property Value	£3,450	£3,502	£8,293	£11,036	£12,814	£39,095
Net Return	£5,172	£5,348	£10,377	£13,363	£15,450	£49,711
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	8%	15%	19%	22%	71%

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