Flat
PE1
2 beds
1 bath
Gladstone Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£9,106
↗ 17%After 5 Years
Change In Property Value
£30,596
↗ 17%After 5 Years
Return On Investment
72%
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 | £12,216 | £12,399 | £12,709 | £13,027 | £13,418 | £63,769 |
| Total Expenses | £10,363 | £10,427 | £10,501 | £10,577 | £10,659 | £52,528 |
| Profit Before Tax | £1,853 | £1,972 | £2,208 | £2,450 | £2,759 | £11,241 |
| Profit After Tax | £1,501 | £1,597 | £1,788 | £1,984 | £2,235 | £9,106 |
| Change In Property Value | £2,700 | £2,741 | £6,490 | £8,637 | £10,028 | £30,596 |
| Net Return | £4,201 | £4,338 | £8,279 | £10,621 | £12,263 | £39,702 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change