Semi Detached
PE1
2 beds
1 bath
Broad Close, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£15,204
↗ 33%After 5 Years
Change In Property Value
£28,955
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £6,302 | £6,329 | £6,354 | £6,390 | £6,426 | £31,801 |
| Profit Before Tax | £3,454 | £3,573 | £3,697 | £3,912 | £4,134 | £18,770 |
| Profit After Tax | £2,798 | £2,894 | £2,994 | £3,169 | £3,348 | £15,204 |
| Change In Property Value | £2,250 | £5,329 | £7,091 | £8,233 | £6,052 | £28,955 |
| Net Return | £5,048 | £8,223 | £10,085 | £11,403 | £9,400 | £44,159 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change