Flat
PE4
3 beds
1 bath
Kendal Close, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£59,681
↗ 75%After 5 Years
Change In Property Value
£44,195
↗ 17%After 5 Years
Return On Investment
131%
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 | £28,884 | £29,317 | £30,050 | £30,801 | £31,725 | £150,778 |
| Total Expenses | £15,204 | £15,293 | £15,409 | £15,528 | £15,664 | £77,099 |
| Profit Before Tax | £13,680 | £14,024 | £14,641 | £15,273 | £16,062 | £73,680 |
| Profit After Tax | £11,081 | £11,359 | £11,859 | £12,371 | £13,010 | £59,681 |
| Change In Property Value | £3,900 | £3,959 | £9,375 | £12,476 | £14,485 | £44,195 |
| Net Return | £14,981 | £15,318 | £21,234 | £24,847 | £27,496 | £103,875 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 27% | 31% | 35% | 131% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change