Flat
PE9
3 beds
1 bath
West Street, Stamford PE9
East of England, England · PE9
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£8,684
↗ 9%After 5 Years
Change In Property Value
£50,994
↗ 17%After 5 Years
Return On Investment
64%
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 | £17,172 | £17,430 | £17,865 | £18,312 | £18,861 | £89,640 |
| Total Expenses | £15,620 | £15,691 | £15,778 | £15,867 | £15,964 | £78,920 |
| Profit Before Tax | £1,552 | £1,738 | £2,087 | £2,445 | £2,897 | £10,720 |
| Profit After Tax | £1,257 | £1,408 | £1,691 | £1,981 | £2,347 | £8,684 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £5,757 | £5,975 | £12,508 | £16,376 | £19,061 | £59,677 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 20% | 64% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change