Flat PE3 3 beds 1 bath

Pendleton, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£6,027

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£29,746

↗ 17%After 5 Years

Return On Investment

67%

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	£11,196	£11,364	£11,648	£11,939	£12,297	£58,445
Total Expenses	£10,063	£10,126	£10,197	£10,270	£10,348	£51,003
Profit Before Tax	£1,133	£1,238	£1,451	£1,669	£1,949	£7,441
Profit After Tax	£918	£1,003	£1,175	£1,352	£1,579	£6,027
Change In Property Value	£2,625	£2,664	£6,310	£8,397	£9,750	£29,746
Net Return	£3,543	£3,667	£7,486	£9,749	£11,329	£35,774
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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