Flat
PE2
3 beds
1 bath
Desborough Avenue, Peterborough, Cambridgeshire PE2
East of England, England · PE2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£9,748
↗ 14%After 5 Years
Change In Property Value
£39,095
↗ 17%After 5 Years
Return On Investment
70%
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 | £14,496 | £14,713 | £15,081 | £15,458 | £15,922 | £75,671 |
| Total Expenses | £12,575 | £12,643 | £12,722 | £12,804 | £12,893 | £63,637 |
| Profit Before Tax | £1,921 | £2,071 | £2,359 | £2,654 | £3,029 | £12,034 |
| Profit After Tax | £1,556 | £1,677 | £1,911 | £2,150 | £2,454 | £9,748 |
| Change In Property Value | £3,450 | £3,502 | £8,293 | £11,036 | £12,814 | £39,095 |
| Net Return | £5,006 | £5,179 | £10,204 | £13,186 | £15,268 | £48,843 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change