Flat
PE1
2 beds
1 bath
Crown Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,527
↗ 23%After 5 Years
Change In Property Value
£32,296
↗ 17%After 5 Years
Return On Investment
79%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £10,918 | £10,985 | £11,063 | £11,143 | £11,229 | £55,338 |
| Profit Before Tax | £2,882 | £3,022 | £3,294 | £3,573 | £3,928 | £16,700 |
| Profit After Tax | £2,334 | £2,448 | £2,668 | £2,894 | £3,182 | £13,527 |
| Change In Property Value | £2,850 | £2,893 | £6,851 | £9,117 | £10,586 | £32,296 |
| Net Return | £5,184 | £5,341 | £9,519 | £12,011 | £13,767 | £45,823 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 24% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change