Flat
PE2
3 beds
1 bath
Orchard Street, Peterborough, Cambridgeshire PE2
East of England, England · PE2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£5,004
↗ 10%After 5 Years
Change In Property Value
£28,896
↗ 17%After 5 Years
Return On Investment
65%
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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £9,816 | £9,878 | £9,949 | £10,020 | £10,097 | £49,761 |
| Profit Before Tax | £900 | £998 | £1,200 | £1,407 | £1,673 | £6,178 |
| Profit After Tax | £729 | £809 | £972 | £1,140 | £1,355 | £5,004 |
| Change In Property Value | £2,550 | £2,588 | £6,130 | £8,157 | £9,471 | £28,896 |
| Net Return | £3,279 | £3,397 | £7,102 | £9,297 | £10,826 | £33,901 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 21% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change