Flat
PE2
5 beds
5 baths
Clement Drive, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£63,417
↗ 57%After 5 Years
Change In Property Value
£59,493
↗ 17%After 5 Years
Return On Investment
111%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £21,586 | £21,735 | £21,914 | £22,098 | £22,300 | £109,632 |
| Profit Before Tax | £14,414 | £14,805 | £15,540 | £16,292 | £17,241 | £78,292 |
| Profit After Tax | £11,675 | £11,992 | £12,587 | £13,197 | £13,966 | £63,417 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £16,925 | £17,321 | £25,207 | £29,991 | £33,465 | £122,909 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 57% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change