Detached
PE1
4 beds
2 baths
Ascot Drive, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£37,908
↗ 42%After 5 Years
Change In Property Value
£55,979
↗ 19%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,592 | £20,901 | £21,214 | £21,745 | £22,288 | £106,740 |
| Total Expenses | £11,890 | £11,933 | £11,975 | £12,038 | £12,103 | £59,940 |
| Profit Before Tax | £8,702 | £8,968 | £9,239 | £9,706 | £10,185 | £46,800 |
| Profit After Tax | £7,049 | £7,264 | £7,484 | £7,862 | £8,250 | £37,908 |
| Change In Property Value | £4,350 | £10,302 | £13,709 | £15,918 | £11,700 | £55,979 |
| Net Return | £11,399 | £17,566 | £21,193 | £23,780 | £19,950 | £93,888 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 13% | 20% | 24% | 26% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change