Flat
PE2
5 beds
2 baths
North Street, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£76,727
↗ 75%After 5 Years
Change In Property Value
£55,243
↗ 17%After 5 Years
Return On Investment
129%
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 | £36,108 | £36,650 | £37,566 | £38,505 | £39,660 | £188,489 |
| Total Expenses | £18,505 | £18,605 | £18,740 | £18,878 | £19,036 | £93,764 |
| Profit Before Tax | £17,603 | £18,044 | £18,826 | £19,627 | £20,624 | £94,725 |
| Profit After Tax | £14,258 | £14,616 | £15,249 | £15,898 | £16,706 | £76,727 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £19,133 | £19,564 | £26,968 | £31,493 | £34,812 | £131,970 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 31% | 34% | 129% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change