Flat
PE6
4 beds
1 bath
West Street, Crowland, Peterborough, Lincolnshire PE6
East of England, England · PE6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£22,616
↗ 19%After 5 Years
Change In Property Value
£63,742
↗ 17%After 5 Years
Return On Investment
72%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £19,278 | £19,360 | £19,464 | £19,570 | £19,690 | £97,362 |
| Profit Before Tax | £4,722 | £5,000 | £5,505 | £6,023 | £6,671 | £27,921 |
| Profit After Tax | £3,825 | £4,050 | £4,459 | £4,879 | £5,404 | £22,616 |
| Change In Property Value | £5,625 | £5,709 | £13,522 | £17,994 | £20,892 | £63,742 |
| Net Return | £9,450 | £9,759 | £17,981 | £22,872 | £26,296 | £86,358 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change