Flat
PE1
6 beds
2 baths
Alexandra Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£35,407
↗ 24%After 5 Years
Change In Property Value
£76,490
↗ 17%After 5 Years
Return On Investment
77%
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 | £30,528 | £30,986 | £31,761 | £32,555 | £33,531 | £159,360 |
| Total Expenses | £22,907 | £22,998 | £23,119 | £23,242 | £23,382 | £115,648 |
| Profit Before Tax | £7,621 | £7,988 | £8,642 | £9,313 | £10,149 | £43,712 |
| Profit After Tax | £6,173 | £6,470 | £7,000 | £7,543 | £8,221 | £35,407 |
| Change In Property Value | £6,750 | £6,851 | £16,226 | £21,592 | £25,071 | £76,490 |
| Net Return | £12,923 | £13,321 | £23,226 | £29,135 | £33,292 | £111,897 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change