Flat PE4 4 beds 1 bath

Barbers Hill, Werrington, Peterborough PE4

East of England, England · PE4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,224

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£55,243

↗ 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	£20,472	£20,779	£21,299	£21,831	£22,486	£106,867
Total Expenses	£16,942	£17,018	£17,113	£17,210	£17,318	£85,602
Profit Before Tax	£3,530	£3,761	£4,185	£4,621	£5,168	£21,265
Profit After Tax	£2,860	£3,046	£3,390	£3,743	£4,186	£17,224
Change In Property Value	£4,875	£4,948	£11,719	£15,594	£18,107	£55,243
Net Return	£7,735	£7,994	£15,109	£19,337	£22,292	£72,468
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	8%	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