Flat
PE4
2 beds
1 bath
Sunnymead, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£221
↗ 0%After 5 Years
Change In Property Value
£30,596
↗ 17%After 5 Years
Return On Investment
56%
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 | £9,900 | £10,048 | £10,300 | £10,557 | £10,874 | £51,679 |
| Total Expenses | £10,132 | £10,192 | £10,260 | £10,330 | £10,404 | £51,319 |
| Profit Before Tax | £-232 | £-144 | £39 | £227 | £470 | £361 |
| Profit After Tax | £-232 | £-144 | £32 | £184 | £380 | £221 |
| Change In Property Value | £2,700 | £2,741 | £6,490 | £8,637 | £10,028 | £30,596 |
| Net Return | £2,469 | £2,597 | £6,522 | £8,821 | £10,409 | £30,817 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 4% | 5% | 12% | 16% | 19% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change