Flat
PE1
2 beds
1 bath
Bradley Way, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£41,337
↗ 71%After 5 Years
Change In Property Value
£32,296
↗ 17%After 5 Years
Return On Investment
127%
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 | £21,108 | £21,425 | £21,960 | £22,509 | £23,185 | £110,187 |
| Total Expenses | £11,649 | £11,727 | £11,823 | £11,922 | £12,032 | £59,153 |
| Profit Before Tax | £9,459 | £9,698 | £10,137 | £10,587 | £11,152 | £51,033 |
| Profit After Tax | £7,662 | £7,855 | £8,211 | £8,576 | £9,033 | £41,337 |
| Change In Property Value | £2,850 | £2,893 | £6,851 | £9,117 | £10,586 | £32,296 |
| Net Return | £10,512 | £10,748 | £15,062 | £17,692 | £19,619 | £73,633 |
| Return From Rental Income (%) | 13% | 14% | 14% | 15% | 16% | 71% |
| Total Net Return (%) | 18% | 19% | 26% | 31% | 34% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change