Flat
PE2
3 beds
1 bath
Thistle Drive, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£11,118
↗ 16%After 5 Years
Change In Property Value
£39,095
↗ 17%After 5 Years
Return On Investment
72%
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 | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £12,611 | £12,679 | £12,760 | £12,842 | £12,932 | £63,825 |
| Profit Before Tax | £2,245 | £2,400 | £2,696 | £3,000 | £3,385 | £13,726 |
| Profit After Tax | £1,819 | £1,944 | £2,184 | £2,430 | £2,742 | £11,118 |
| Change In Property Value | £3,450 | £3,502 | £8,293 | £11,036 | £12,814 | £39,095 |
| Net Return | £5,269 | £5,446 | £10,477 | £13,466 | £15,556 | £50,213 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change