Flat
PE1
3 beds
2 baths
Atkinson Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£54,446
↗ 75%After 5 Years
Change In Property Value
£40,795
↗ 17%After 5 Years
Return On Investment
130%
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 | £26,664 | £27,064 | £27,741 | £28,434 | £29,287 | £139,190 |
| Total Expenses | £14,188 | £14,274 | £14,385 | £14,498 | £14,626 | £71,972 |
| Profit Before Tax | £12,476 | £12,790 | £13,356 | £13,936 | £14,661 | £67,217 |
| Profit After Tax | £10,105 | £10,360 | £10,818 | £11,288 | £11,875 | £54,446 |
| Change In Property Value | £3,600 | £3,654 | £8,654 | £11,516 | £13,371 | £40,795 |
| Net Return | £13,705 | £14,014 | £19,472 | £22,804 | £25,247 | £95,241 |
| Return From Rental Income (%) | 14% | 14% | 15% | 15% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 27% | 31% | 35% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change