Flat PE4 2 beds 1 bath

Somerville, Peterborough PE4

East of England, England · PE4

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£5,150

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£27,197

↗ 17%After 5 Years

Return On Investment

66%

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	£10,332	£10,487	£10,749	£11,018	£11,348	£53,934
Total Expenses	£9,381	£9,443	£9,512	£9,583	£9,658	£47,577
Profit Before Tax	£951	£1,044	£1,237	£1,435	£1,690	£6,358
Profit After Tax	£770	£846	£1,002	£1,163	£1,369	£5,150
Change In Property Value	£2,400	£2,436	£5,769	£7,677	£8,914	£27,197
Net Return	£3,170	£3,282	£6,771	£8,840	£10,283	£32,346
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	6%	7%	14%	18%	21%	66%

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