Flat
PE1
3 beds
1 bath
Meadenvale, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,624
↗ 16%After 5 Years
Change In Property Value
£37,395
↗ 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 | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £12,159 | £12,226 | £12,306 | £12,387 | £12,475 | £61,553 |
| Profit Before Tax | £2,145 | £2,292 | £2,576 | £2,867 | £3,236 | £13,116 |
| Profit After Tax | £1,738 | £1,857 | £2,086 | £2,322 | £2,621 | £10,624 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £5,038 | £5,206 | £10,019 | £12,878 | £14,878 | £48,019 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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