Flat
PE4
1 bed
1 bath
Wainwright, Werrington, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£2,618
↗ 7%After 5 Years
Change In Property Value
£22,097
↗ 17%After 5 Years
Return On Investment
62%
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 | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £7,998 | £8,056 | £8,121 | £8,186 | £8,256 | £40,617 |
| Profit Before Tax | £402 | £470 | £619 | £771 | £970 | £3,232 |
| Profit After Tax | £326 | £380 | £501 | £625 | £786 | £2,618 |
| Change In Property Value | £1,950 | £1,979 | £4,688 | £6,238 | £7,243 | £22,097 |
| Net Return | £2,276 | £2,360 | £5,189 | £6,862 | £8,029 | £24,715 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change