Flat
PE2
2 beds
2 baths
Jubilee Street, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£10,259
↗ 15%After 5 Years
Change In Property Value
£37,395
↗ 17%After 5 Years
Return On Investment
71%
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 | £14,208 | £14,421 | £14,782 | £15,151 | £15,606 | £74,168 |
| Total Expenses | £12,149 | £12,217 | £12,296 | £12,376 | £12,465 | £61,503 |
| Profit Before Tax | £2,059 | £2,205 | £2,486 | £2,775 | £3,141 | £12,665 |
| Profit After Tax | £1,668 | £1,786 | £2,014 | £2,248 | £2,544 | £10,259 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £4,968 | £5,135 | £9,946 | £12,804 | £14,801 | £47,654 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change