Flat
PE1
2 beds
1 bath
Padholme Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£7,159
↗ 15%After 5 Years
Change In Property Value
£27,197
↗ 17%After 5 Years
Return On Investment
70%
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 | £10,860 | £11,023 | £11,298 | £11,581 | £11,928 | £56,691 |
| Total Expenses | £9,434 | £9,496 | £9,567 | £9,639 | £9,716 | £47,852 |
| Profit Before Tax | £1,426 | £1,527 | £1,732 | £1,942 | £2,212 | £8,838 |
| Profit After Tax | £1,155 | £1,237 | £1,403 | £1,573 | £1,792 | £7,159 |
| Change In Property Value | £2,400 | £2,436 | £5,769 | £7,677 | £8,914 | £27,197 |
| Net Return | £3,555 | £3,673 | £7,172 | £9,250 | £10,706 | £34,356 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change