Flat
PE1
3 beds
1 bath
Lincoln Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£11,052
↗ 18%After 5 Years
Change In Property Value
£33,996
↗ 17%After 5 Years
Return On Investment
74%
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 | £13,572 | £13,776 | £14,120 | £14,473 | £14,907 | £70,848 |
| Total Expenses | £11,292 | £11,359 | £11,436 | £11,515 | £11,601 | £57,203 |
| Profit Before Tax | £2,280 | £2,417 | £2,684 | £2,958 | £3,306 | £13,645 |
| Profit After Tax | £1,847 | £1,958 | £2,174 | £2,396 | £2,678 | £11,052 |
| Change In Property Value | £3,000 | £3,045 | £7,212 | £9,597 | £11,143 | £33,996 |
| Net Return | £4,847 | £5,003 | £9,386 | £11,992 | £13,820 | £45,048 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 23% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change