Flat
PE3
3 beds
1 bath
Percival Street, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£10,688
↗ 16%After 5 Years
Change In Property Value
£38,245
↗ 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 | £14,532 | £14,750 | £15,119 | £15,497 | £15,962 | £75,859 |
| Total Expenses | £12,380 | £12,448 | £12,528 | £12,609 | £12,699 | £62,664 |
| Profit Before Tax | £2,152 | £2,302 | £2,591 | £2,887 | £3,263 | £13,195 |
| Profit After Tax | £1,743 | £1,865 | £2,099 | £2,339 | £2,643 | £10,688 |
| Change In Property Value | £3,375 | £3,426 | £8,113 | £10,796 | £12,535 | £38,245 |
| Net Return | £5,118 | £5,290 | £10,212 | £13,135 | £15,179 | £48,934 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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