Flat
PE2
3 beds
1 bath
Allan Avenue, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£8,031
↗ 9%After 5 Years
Change In Property Value
£49,124
↗ 17%After 5 Years
Return On Investment
64%
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 | £16,536 | £16,784 | £17,204 | £17,634 | £18,163 | £86,320 |
| Total Expenses | £15,120 | £15,190 | £15,275 | £15,362 | £15,458 | £76,406 |
| Profit Before Tax | £1,416 | £1,594 | £1,928 | £2,271 | £2,705 | £9,914 |
| Profit After Tax | £1,147 | £1,291 | £1,562 | £1,840 | £2,191 | £8,031 |
| Change In Property Value | £4,335 | £4,400 | £10,421 | £13,867 | £16,101 | £49,124 |
| Net Return | £5,482 | £5,691 | £11,983 | £15,707 | £18,292 | £57,155 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change