Flat
PE1
2 beds
1 bath
Eaglesthorpe, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£648
↗ 1%After 5 Years
Change In Property Value
£27,197
↗ 17%After 5 Years
Return On Investment
57%
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 | £9,156 | £9,293 | £9,526 | £9,764 | £10,057 | £47,796 |
| Total Expenses | £9,264 | £9,323 | £9,390 | £9,457 | £9,529 | £46,963 |
| Profit Before Tax | £-108 | £-30 | £136 | £307 | £528 | £833 |
| Profit After Tax | £-108 | £-30 | £110 | £248 | £427 | £648 |
| Change In Property Value | £2,400 | £2,436 | £5,769 | £7,677 | £8,914 | £27,197 |
| Net Return | £2,292 | £2,406 | £5,880 | £7,926 | £9,341 | £27,845 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 57% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change