Flat
PE2
1 bed
1 bath
Constantine Drive, Stanground South, Peterborough, Cambridgeshire PE2
East of England, England · PE2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£4,191
↗ 9%After 5 Years
Change In Property Value
£27,197
↗ 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 | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £9,356 | £9,417 | £9,486 | £9,556 | £9,631 | £47,445 |
| Profit Before Tax | £724 | £814 | £1,001 | £1,193 | £1,441 | £5,174 |
| Profit After Tax | £586 | £659 | £811 | £967 | £1,167 | £4,191 |
| Change In Property Value | £2,400 | £2,436 | £5,769 | £7,677 | £8,914 | £27,197 |
| Net Return | £2,986 | £3,095 | £6,580 | £8,644 | £10,081 | £31,387 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 21% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change