Terraced
PE1
2 beds
1 bath
Victoria Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£12,629
↗ 34%After 5 Years
Change In Property Value
£23,164
↗ 19%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,040 | £8,161 | £8,283 | £8,490 | £8,702 | £41,676 |
| Total Expenses | £5,165 | £5,190 | £5,212 | £5,243 | £5,275 | £26,085 |
| Profit Before Tax | £2,875 | £2,971 | £3,071 | £3,247 | £3,427 | £15,591 |
| Profit After Tax | £2,329 | £2,407 | £2,487 | £2,630 | £2,776 | £12,629 |
| Change In Property Value | £1,800 | £4,263 | £5,673 | £6,587 | £4,841 | £23,164 |
| Net Return | £4,129 | £6,670 | £8,160 | £9,217 | £7,617 | £35,793 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change