Flat PE7 5 beds 1 bath

Royce Road, Alwalton, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£11,225

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£58,643

↗ 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	£19,740	£20,036	£20,537	£21,050	£21,682	£103,045
Total Expenses	£17,662	£17,737	£17,831	£17,926	£18,032	£89,187
Profit Before Tax	£2,078	£2,299	£2,706	£3,125	£3,650	£13,858
Profit After Tax	£1,683	£1,862	£2,192	£2,531	£2,957	£11,225
Change In Property Value	£5,175	£5,253	£12,440	£16,554	£19,221	£58,643
Net Return	£6,858	£7,115	£14,632	£19,085	£22,178	£69,868
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	6%	7%	13%	17%	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