Flat
PE2
2 beds
2 baths
Chapel Street, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£8,541
↗ 14%After 5 Years
Change In Property Value
£33,996
↗ 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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £11,226 | £11,292 | £11,367 | £11,445 | £11,529 | £56,859 |
| Profit Before Tax | £1,686 | £1,814 | £2,066 | £2,324 | £2,654 | £10,544 |
| Profit After Tax | £1,365 | £1,469 | £1,673 | £1,883 | £2,149 | £8,541 |
| Change In Property Value | £3,000 | £3,045 | £7,212 | £9,597 | £11,143 | £33,996 |
| Net Return | £4,365 | £4,514 | £8,885 | £11,479 | £13,292 | £42,536 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| 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