Detached
PE1
4 beds
2 baths
Park Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£62,037
↗ 41%After 5 Years
Change In Property Value
£89,760
↗ 19%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,012 | £33,507 | £34,010 | £34,860 | £35,732 | £171,121 |
| Total Expenses | £18,763 | £18,825 | £18,885 | £18,981 | £19,078 | £94,531 |
| Profit Before Tax | £14,249 | £14,683 | £15,125 | £15,879 | £16,653 | £76,589 |
| Profit After Tax | £11,542 | £11,893 | £12,251 | £12,862 | £13,489 | £62,037 |
| Change In Property Value | £6,975 | £16,519 | £21,982 | £25,524 | £18,760 | £89,760 |
| Net Return | £18,517 | £28,412 | £34,233 | £38,386 | £32,249 | £151,797 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change