Flat
PE1
3 beds
1 bath
Bluebell Avenue, Dogsthorpe, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£4,386
↗ 6%After 5 Years
Change In Property Value
£38,245
↗ 17%After 5 Years
Return On Investment
62%
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 | £12,876 | £13,069 | £13,396 | £13,731 | £14,143 | £67,214 |
| Total Expenses | £12,214 | £12,280 | £12,355 | £12,433 | £12,517 | £61,799 |
| Profit Before Tax | £662 | £789 | £1,040 | £1,298 | £1,626 | £5,415 |
| Profit After Tax | £536 | £639 | £843 | £1,051 | £1,317 | £4,386 |
| Change In Property Value | £3,375 | £3,426 | £8,113 | £10,796 | £12,535 | £38,245 |
| Net Return | £3,911 | £4,065 | £8,956 | £11,847 | £13,853 | £42,632 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change