Flat
PE2
3 beds
2 baths
Medworth, Orton Goldhay, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£6,438
↗ 12%After 5 Years
Change In Property Value
£29,746
↗ 17%After 5 Years
Return On Investment
68%
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 | £11,304 | £11,474 | £11,760 | £12,054 | £12,416 | £59,008 |
| Total Expenses | £10,074 | £10,136 | £10,208 | £10,281 | £10,360 | £51,060 |
| Profit Before Tax | £1,230 | £1,337 | £1,552 | £1,773 | £2,056 | £7,949 |
| Profit After Tax | £997 | £1,083 | £1,257 | £1,436 | £1,665 | £6,438 |
| Change In Property Value | £2,625 | £2,664 | £6,310 | £8,397 | £9,750 | £29,746 |
| Net Return | £3,622 | £3,747 | £7,567 | £9,833 | £11,415 | £36,185 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change