Flat
PE1
3 beds
1 bath
Oxney Road, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£8,001
↗ 14%After 5 Years
Change In Property Value
£32,296
↗ 17%After 5 Years
Return On Investment
69%
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 | £12,348 | £12,533 | £12,847 | £13,168 | £13,563 | £64,458 |
| Total Expenses | £10,773 | £10,838 | £10,912 | £10,988 | £11,070 | £54,580 |
| Profit Before Tax | £1,575 | £1,696 | £1,935 | £2,180 | £2,493 | £9,878 |
| Profit After Tax | £1,276 | £1,373 | £1,567 | £1,766 | £2,019 | £8,001 |
| Change In Property Value | £2,850 | £2,893 | £6,851 | £9,117 | £10,586 | £32,296 |
| Net Return | £4,126 | £4,266 | £8,418 | £10,882 | £12,605 | £40,297 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 22% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change