Flat
PE1
4 beds
2 baths
Oxford Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£101,648
↗ 75%After 5 Years
Change In Property Value
£71,391
↗ 17%After 5 Years
Return On Investment
128%
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 | £46,668 | £47,368 | £48,552 | £49,766 | £51,259 | £243,613 |
| Total Expenses | £23,330 | £23,446 | £23,608 | £23,773 | £23,965 | £118,122 |
| Profit Before Tax | £23,338 | £23,922 | £24,945 | £25,993 | £27,294 | £125,491 |
| Profit After Tax | £18,904 | £19,377 | £20,205 | £21,054 | £22,108 | £101,648 |
| Change In Property Value | £6,300 | £6,395 | £15,144 | £20,153 | £23,400 | £71,391 |
| Net Return | £25,204 | £25,771 | £35,349 | £41,207 | £45,508 | £173,039 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 34% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change