Flat
PE2
4 beds
2 baths
Valence Road, Orton Waterville, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£109,522
↗ 75%After 5 Years
Change In Property Value
£76,490
↗ 17%After 5 Years
Return On Investment
127%
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 | £50,004 | £50,754 | £52,023 | £53,323 | £54,923 | £261,028 |
| Total Expenses | £24,854 | £24,975 | £25,145 | £25,319 | £25,522 | £125,815 |
| Profit Before Tax | £25,150 | £25,779 | £26,878 | £28,005 | £29,402 | £135,213 |
| Profit After Tax | £20,371 | £20,881 | £21,771 | £22,684 | £23,815 | £109,522 |
| Change In Property Value | £6,750 | £6,851 | £16,226 | £21,592 | £25,071 | £76,490 |
| Net Return | £27,121 | £27,732 | £37,997 | £44,276 | £48,886 | £186,013 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 33% | 127% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change