Flat
PE1
3 beds
1 bath
Gladstone Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£12,999
↗ 19%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
75%
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 | £14,928 | £15,152 | £15,531 | £15,919 | £16,397 | £77,926 |
| Total Expenses | £12,221 | £12,290 | £12,371 | £12,453 | £12,544 | £61,878 |
| Profit Before Tax | £2,707 | £2,862 | £3,160 | £3,466 | £3,853 | £16,048 |
| Profit After Tax | £2,192 | £2,318 | £2,560 | £2,807 | £3,121 | £12,999 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £5,492 | £5,668 | £10,492 | £13,363 | £15,378 | £50,394 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change