Flat
PE4
3 beds
1 bath
Aster Drive, Werrington, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£23,799
↗ 25%After 5 Years
Change In Property Value
£50,994
↗ 17%After 5 Years
Return On Investment
80%
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 | £21,912 | £22,241 | £22,797 | £23,367 | £24,068 | £114,384 |
| Total Expenses | £16,785 | £16,879 | £16,993 | £17,109 | £17,236 | £85,002 |
| Profit Before Tax | £5,127 | £5,361 | £5,804 | £6,258 | £6,831 | £29,381 |
| Profit After Tax | £4,153 | £4,343 | £4,701 | £5,069 | £5,533 | £23,799 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £8,653 | £8,910 | £15,518 | £19,464 | £22,247 | £74,793 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change