Flat
PE1
2 beds
1 bath
Alexandra Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£12,342
↗ 17%After 5 Years
Change In Property Value
£40,795
↗ 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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £13,082 | £13,151 | £13,234 | £13,318 | £13,411 | £66,197 |
| Profit Before Tax | £2,518 | £2,683 | £2,996 | £3,317 | £3,724 | £15,237 |
| Profit After Tax | £2,040 | £2,173 | £2,427 | £2,687 | £3,016 | £12,342 |
| Change In Property Value | £3,600 | £3,654 | £8,654 | £11,516 | £13,371 | £40,795 |
| Net Return | £5,640 | £5,827 | £11,081 | £14,203 | £16,387 | £53,137 |
| 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