Flat
PE6
3 beds
1 bath
New Road, Eye, Peterborough, Cambridgeshire PE6
East of England, England · PE6
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£8,943
↗ 14%After 5 Years
Change In Property Value
£35,696
↗ 17%After 5 Years
Return On Investment
70%
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 | £13,440 | £13,642 | £13,983 | £14,332 | £14,762 | £70,159 |
| Total Expenses | £11,676 | £11,742 | £11,819 | £11,898 | £11,983 | £59,118 |
| Profit Before Tax | £1,764 | £1,900 | £2,164 | £2,434 | £2,779 | £11,041 |
| Profit After Tax | £1,429 | £1,539 | £1,753 | £1,972 | £2,251 | £8,943 |
| Change In Property Value | £3,150 | £3,197 | £7,572 | £10,076 | £11,700 | £35,696 |
| Net Return | £4,579 | £4,736 | £9,325 | £12,048 | £13,951 | £44,639 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 7% | 7% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change