Flat
PE1
3 beds
1 bath
Lynton Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£57,086
↗ 75%After 5 Years
Change In Property Value
£42,495
↗ 17%After 5 Years
Return On Investment
131%
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 | £27,780 | £28,197 | £28,902 | £29,624 | £30,513 | £145,015 |
| Total Expenses | £14,697 | £14,784 | £14,898 | £15,014 | £15,146 | £74,539 |
| Profit Before Tax | £13,083 | £13,412 | £14,004 | £14,610 | £15,367 | £70,477 |
| Profit After Tax | £10,597 | £10,864 | £11,343 | £11,834 | £12,448 | £57,086 |
| Change In Property Value | £3,750 | £3,806 | £9,014 | £11,996 | £13,928 | £42,495 |
| Net Return | £14,347 | £14,670 | £20,358 | £23,830 | £26,376 | £99,581 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 27% | 31% | 35% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change