Flat
PE1
4 beds
3 baths
Hartley Avenue, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£15,395
↗ 18%After 5 Years
Change In Property Value
£46,744
↗ 17%After 5 Years
Return On Investment
73%
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 | £17,880 | £18,148 | £18,602 | £19,067 | £19,639 | £93,336 |
| Total Expenses | £14,699 | £14,771 | £14,860 | £14,950 | £15,050 | £74,330 |
| Profit Before Tax | £3,181 | £3,377 | £3,742 | £4,117 | £4,589 | £19,006 |
| Profit After Tax | £2,577 | £2,735 | £3,031 | £3,335 | £3,717 | £15,395 |
| Change In Property Value | £4,125 | £4,187 | £9,916 | £13,195 | £15,321 | £46,744 |
| Net Return | £6,702 | £6,922 | £12,947 | £16,530 | £19,038 | £62,139 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change