Flat
PE1
3 beds
1 bath
St. Pauls Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£10,056
↗ 17%After 5 Years
Change In Property Value
£32,296
↗ 17%After 5 Years
Return On Investment
73%
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 | £12,888 | £13,081 | £13,408 | £13,744 | £14,156 | £67,277 |
| Total Expenses | £10,827 | £10,892 | £10,968 | £11,045 | £11,129 | £54,862 |
| Profit Before Tax | £2,061 | £2,189 | £2,440 | £2,698 | £3,027 | £12,415 |
| Profit After Tax | £1,669 | £1,773 | £1,977 | £2,185 | £2,452 | £10,056 |
| Change In Property Value | £2,850 | £2,893 | £6,851 | £9,117 | £10,586 | £32,296 |
| Net Return | £4,519 | £4,666 | £8,828 | £11,302 | £13,037 | £42,352 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change