Flat
PE7
3 beds
1 bath
High Street, Stilton, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£24,669
↗ 25%After 5 Years
Change In Property Value
£52,693
↗ 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 | £22,644 | £22,984 | £23,558 | £24,147 | £24,872 | £118,205 |
| Total Expenses | £17,328 | £17,425 | £17,542 | £17,662 | £17,793 | £87,749 |
| Profit Before Tax | £5,316 | £5,558 | £6,016 | £6,486 | £7,079 | £30,455 |
| Profit After Tax | £4,306 | £4,502 | £4,873 | £5,253 | £5,734 | £24,669 |
| Change In Property Value | £4,650 | £4,720 | £11,178 | £14,875 | £17,271 | £52,693 |
| Net Return | £8,956 | £9,222 | £16,051 | £20,128 | £23,005 | £77,362 |
| 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