Flat PE3 3 beds 1 bath

Risby, Bretton, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£7,689

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£32,287

↗ 17%After 5 Years

Return On Investment

69%

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	£12,264	£12,448	£12,759	£13,078	£13,470	£64,020
Total Expenses	£10,763	£10,827	£10,901	£10,977	£11,059	£54,527
Profit Before Tax	£1,501	£1,621	£1,858	£2,101	£2,412	£9,493
Profit After Tax	£1,216	£1,313	£1,505	£1,702	£1,953	£7,689
Change In Property Value	£2,849	£2,892	£6,849	£9,114	£10,583	£32,287
Net Return	£4,065	£4,205	£8,354	£10,816	£12,536	£39,977
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	7%	7%	14%	19%	22%	69%

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