Flat
PE3
3 beds
1 bath
Kirkmeadow, Bretton, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£7,252
↗ 13%After 5 Years
Change In Property Value
£31,446
↗ 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 | £11,940 | £12,119 | £12,422 | £12,733 | £13,115 | £62,328 |
| Total Expenses | £10,534 | £10,598 | £10,671 | £10,746 | £10,827 | £53,375 |
| Profit Before Tax | £1,406 | £1,521 | £1,751 | £1,987 | £2,288 | £8,953 |
| Profit After Tax | £1,139 | £1,232 | £1,418 | £1,609 | £1,853 | £7,252 |
| Change In Property Value | £2,775 | £2,817 | £6,671 | £8,877 | £10,307 | £31,446 |
| Net Return | £3,914 | £4,049 | £8,089 | £10,486 | £12,160 | £38,698 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 22% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change