Flat
PE4
5 beds
1 bath
Edinburgh Avenue, Werrington, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£11,518
↗ 10%After 5 Years
Change In Property Value
£59,493
↗ 17%After 5 Years
Return On Investment
64%
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 | £20,028 | £20,328 | £20,837 | £21,358 | £21,998 | £104,549 |
| Total Expenses | £17,889 | £17,965 | £18,059 | £18,155 | £18,262 | £90,329 |
| Profit Before Tax | £2,139 | £2,363 | £2,778 | £3,203 | £3,737 | £14,219 |
| Profit After Tax | £1,733 | £1,914 | £2,250 | £2,594 | £3,027 | £11,518 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £6,983 | £7,243 | £14,870 | £19,388 | £22,526 | £71,010 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 6% | 7% | 13% | 17% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change