Flat
PE4
4 beds
1 bath
Barnes Way, Werrington, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£88,539
↗ 75%After 5 Years
Change In Property Value
£62,892
↗ 17%After 5 Years
Return On Investment
128%
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 | £41,112 | £41,729 | £42,772 | £43,841 | £45,156 | £214,610 |
| Total Expenses | £20,791 | £20,899 | £21,046 | £21,197 | £21,371 | £105,303 |
| Profit Before Tax | £20,321 | £20,830 | £21,726 | £22,644 | £23,786 | £109,307 |
| Profit After Tax | £16,460 | £16,872 | £17,598 | £18,342 | £19,266 | £88,539 |
| Change In Property Value | £5,550 | £5,633 | £13,341 | £17,754 | £20,614 | £62,892 |
| Net Return | £22,010 | £22,506 | £30,939 | £36,096 | £39,880 | £151,431 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 31% | 34% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change