Flat
PE1
4 beds
2 baths
Eastfield Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£25,674
↗ 23%After 5 Years
Change In Property Value
£59,493
↗ 17%After 5 Years
Return On Investment
77%
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 | £23,748 | £24,104 | £24,707 | £25,324 | £26,084 | £123,968 |
| Total Expenses | £18,261 | £18,343 | £18,446 | £18,552 | £18,670 | £92,271 |
| Profit Before Tax | £5,487 | £5,762 | £6,261 | £6,773 | £7,414 | £31,696 |
| Profit After Tax | £4,444 | £4,667 | £5,071 | £5,486 | £6,005 | £25,674 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £9,694 | £9,996 | £17,692 | £22,280 | £25,505 | £85,167 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change