Flat PE7 3 beds 3 baths

Rosewood Way, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£6,096

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£43,345

↗ 17%After 5 Years

Return On Investment

64%

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	£14,592	£14,811	£15,181	£15,561	£16,028	£76,172
Total Expenses	£13,576	£13,644	£13,724	£13,806	£13,895	£68,646
Profit Before Tax	£1,016	£1,167	£1,457	£1,755	£2,132	£7,526
Profit After Tax	£823	£945	£1,180	£1,421	£1,727	£6,096
Change In Property Value	£3,825	£3,882	£9,195	£12,236	£14,207	£43,345
Net Return	£4,648	£4,827	£10,375	£13,657	£15,934	£49,441
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	6%	6%	13%	18%	20%	64%

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