Terraced
PE1
3 beds
2 baths
Scotney Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£20,001
↗ 36%After 5 Years
Change In Property Value
£34,746
↗ 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 | £12,060 | £12,241 | £12,425 | £12,735 | £13,054 | £62,514 |
| Total Expenses | £7,498 | £7,528 | £7,557 | £7,598 | £7,641 | £37,821 |
| Profit Before Tax | £4,563 | £4,713 | £4,868 | £5,137 | £5,413 | £24,693 |
| Profit After Tax | £3,696 | £3,817 | £3,943 | £4,161 | £4,384 | £20,001 |
| Change In Property Value | £2,700 | £6,395 | £8,509 | £9,880 | £7,262 | £34,746 |
| Net Return | £6,396 | £10,212 | £12,452 | £14,041 | £11,646 | £54,747 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 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