Flat
PE2
3 beds
1 bath
Glebe Road, Fletton, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£64,961
↗ 75%After 5 Years
Change In Property Value
£47,594
↗ 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 | £31,116 | £31,583 | £32,372 | £33,182 | £34,177 | £162,430 |
| Total Expenses | £16,221 | £16,313 | £16,435 | £16,560 | £16,702 | £82,231 |
| Profit Before Tax | £14,895 | £15,269 | £15,937 | £16,622 | £17,475 | £80,198 |
| Profit After Tax | £12,065 | £12,368 | £12,909 | £13,464 | £14,155 | £64,961 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,600 | £47,594 |
| Net Return | £16,265 | £16,631 | £23,005 | £26,899 | £29,754 | £112,555 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 27% | 31% | 34% | 130% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change