Flat
PE1
4 beds
2 baths
Park Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£113,460
↗ 75%After 5 Years
Change In Property Value
£79,040
↗ 17%After 5 Years
Return On Investment
127%
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 | £51,672 | £52,447 | £53,758 | £55,102 | £56,755 | £269,735 |
| Total Expenses | £25,616 | £25,740 | £25,914 | £26,092 | £26,300 | £129,661 |
| Profit Before Tax | £26,056 | £26,707 | £27,845 | £29,010 | £30,455 | £140,074 |
| Profit After Tax | £21,105 | £21,633 | £22,554 | £23,498 | £24,669 | £113,460 |
| Change In Property Value | £6,975 | £7,080 | £16,767 | £22,312 | £25,907 | £79,040 |
| Net Return | £28,080 | £28,713 | £39,321 | £45,810 | £50,576 | £192,500 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 33% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change