Flat
PE1
3 beds
2 baths
Palmers Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£188,098
↗ 75%After 5 Years
Change In Property Value
£127,484
↗ 17%After 5 Years
Return On Investment
126%
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 | £83,328 | £84,578 | £86,692 | £88,860 | £91,525 | £434,983 |
| Total Expenses | £40,089 | £40,260 | £40,514 | £40,775 | £41,084 | £202,723 |
| Profit Before Tax | £43,239 | £44,318 | £46,178 | £48,085 | £50,441 | £232,261 |
| Profit After Tax | £35,024 | £35,897 | £37,404 | £38,949 | £40,824 | £188,098 |
| Change In Property Value | £11,250 | £11,419 | £27,043 | £35,987 | £41,785 | £127,484 |
| Net Return | £46,274 | £47,316 | £64,448 | £74,936 | £82,609 | £315,582 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 18% | 19% | 26% | 30% | 33% | 126% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change