Flat
PE2
5 beds
3 baths
Barry Walk, Fletton, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£91,179
↗ 75%After 5 Years
Change In Property Value
£64,592
↗ 17%After 5 Years
Return On Investment
128%
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 | £42,228 | £42,861 | £43,933 | £45,031 | £46,382 | £220,436 |
| Total Expenses | £21,299 | £21,409 | £21,559 | £21,712 | £21,890 | £107,869 |
| Profit Before Tax | £20,929 | £21,453 | £22,374 | £23,319 | £24,492 | £112,567 |
| Profit After Tax | £16,952 | £17,377 | £18,123 | £18,888 | £19,839 | £91,179 |
| Change In Property Value | £5,700 | £5,786 | £13,702 | £18,233 | £21,171 | £64,592 |
| Net Return | £22,652 | £23,162 | £31,825 | £37,122 | £41,010 | £155,771 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 31% | 34% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change