Flat
PE1
3 beds
2 baths
Clare Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£9,516
↗ 10%After 5 Years
Change In Property Value
£53,543
↗ 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 | £18,024 | £18,294 | £18,752 | £19,221 | £19,797 | £94,088 |
| Total Expenses | £16,300 | £16,373 | £16,462 | £16,553 | £16,653 | £82,340 |
| Profit Before Tax | £1,724 | £1,921 | £2,290 | £2,668 | £3,144 | £11,748 |
| Profit After Tax | £1,396 | £1,556 | £1,855 | £2,161 | £2,547 | £9,516 |
| Change In Property Value | £4,725 | £4,796 | £11,358 | £15,115 | £17,550 | £53,543 |
| Net Return | £6,121 | £6,352 | £13,213 | £17,276 | £20,097 | £63,059 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change