Flat
PE2
2 beds
1 bath
Palmerston Road, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£5,388
↗ 10%After 5 Years
Change In Property Value
£29,746
↗ 17%After 5 Years
Return On Investment
66%
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 | £11,028 | £11,193 | £11,473 | £11,760 | £12,113 | £57,568 |
| Total Expenses | £10,046 | £10,108 | £10,179 | £10,252 | £10,330 | £50,916 |
| Profit Before Tax | £982 | £1,085 | £1,294 | £1,508 | £1,783 | £6,652 |
| Profit After Tax | £795 | £879 | £1,048 | £1,222 | £1,444 | £5,388 |
| Change In Property Value | £2,625 | £2,664 | £6,310 | £8,397 | £9,750 | £29,746 |
| Net Return | £3,420 | £3,543 | £7,358 | £9,619 | £11,194 | £35,134 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 21% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change