Flat
PE2
3 beds
1 bath
New Road, Woodston, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,868
↗ 12%After 5 Years
Change In Property Value
£30,596
↗ 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 | £11,628 | £11,802 | £12,097 | £12,400 | £12,772 | £60,700 |
| Total Expenses | £10,304 | £10,368 | £10,440 | £10,514 | £10,594 | £52,221 |
| Profit Before Tax | £1,324 | £1,435 | £1,657 | £1,886 | £2,178 | £8,479 |
| Profit After Tax | £1,072 | £1,162 | £1,342 | £1,527 | £1,764 | £6,868 |
| Change In Property Value | £2,700 | £2,741 | £6,490 | £8,637 | £10,028 | £30,596 |
| Net Return | £3,772 | £3,903 | £7,833 | £10,164 | £11,792 | £37,464 |
| 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