Flat
PE2
4 beds
2 baths
Theodore Close, Cardea, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£80,664
↗ 75%After 5 Years
Change In Property Value
£57,793
↗ 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 | £37,776 | £38,343 | £39,301 | £40,284 | £41,492 | £197,196 |
| Total Expenses | £19,267 | £19,370 | £19,509 | £19,651 | £19,814 | £97,610 |
| Profit Before Tax | £18,509 | £18,973 | £19,793 | £20,633 | £21,678 | £99,585 |
| Profit After Tax | £14,992 | £15,368 | £16,032 | £16,713 | £17,559 | £80,664 |
| Change In Property Value | £5,100 | £5,177 | £12,260 | £16,314 | £18,943 | £57,793 |
| Net Return | £20,092 | £20,545 | £28,292 | £33,027 | £36,502 | £138,457 |
| 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