Flat
PE3
2 beds
1 bath
Holdfield, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£6,804
↗ 13%After 5 Years
Change In Property Value
£29,746
↗ 17%After 5 Years
Return On Investment
68%
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 | £11,400 | £11,571 | £11,860 | £12,157 | £12,521 | £59,510 |
| Total Expenses | £10,083 | £10,146 | £10,218 | £10,292 | £10,371 | £51,110 |
| Profit Before Tax | £1,317 | £1,425 | £1,642 | £1,865 | £2,151 | £8,400 |
| Profit After Tax | £1,067 | £1,154 | £1,330 | £1,511 | £1,742 | £6,804 |
| Change In Property Value | £2,625 | £2,664 | £6,310 | £8,397 | £9,750 | £29,746 |
| Net Return | £3,692 | £3,818 | £7,640 | £9,908 | £11,492 | £36,550 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change