Flat
PE1
3 beds
2 baths
Heron Park, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£12,003
↗ 19%After 5 Years
Change In Property Value
£35,696
↗ 17%After 5 Years
Return On Investment
75%
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 | £14,244 | £14,458 | £14,819 | £15,190 | £15,645 | £74,356 |
| Total Expenses | £11,756 | £11,824 | £11,903 | £11,984 | £12,072 | £59,538 |
| Profit Before Tax | £2,488 | £2,634 | £2,916 | £3,206 | £3,574 | £14,818 |
| Profit After Tax | £2,015 | £2,134 | £2,362 | £2,597 | £2,895 | £12,003 |
| Change In Property Value | £3,150 | £3,197 | £7,572 | £10,076 | £11,700 | £35,696 |
| Net Return | £5,165 | £5,331 | £9,935 | £12,673 | £14,594 | £47,698 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change