Flat
PE7
4 beds
2 baths
The Stables, Farcet, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£79,367
↗ 75%After 5 Years
Change In Property Value
£56,943
↗ 17%After 5 Years
Return On Investment
129%
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 | £37,224 | £37,782 | £38,727 | £39,695 | £40,886 | £194,314 |
| Total Expenses | £19,014 | £19,115 | £19,253 | £19,393 | £19,555 | £96,330 |
| Profit Before Tax | £18,210 | £18,667 | £19,474 | £20,302 | £21,331 | £97,984 |
| Profit After Tax | £14,750 | £15,120 | £15,774 | £16,444 | £17,278 | £79,367 |
| Change In Property Value | £5,025 | £5,100 | £12,079 | £16,074 | £18,664 | £56,943 |
| Net Return | £19,775 | £20,221 | £27,853 | £32,519 | £35,942 | £136,310 |
| Return From Rental Income (%) | 14% | 14% | 15% | 16% | 16% | 75% |
| Total Net Return (%) | 19% | 19% | 26% | 31% | 34% | 129% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change