Detached
PE1
4 beds
2 baths
Welland Road, Dogsthorpe, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£46,188
↗ 42%After 5 Years
Change In Property Value
£67,561
↗ 19%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,852 | £25,225 | £25,603 | £26,243 | £26,899 | £128,822 |
| Total Expenses | £14,246 | £14,296 | £14,344 | £14,419 | £14,495 | £71,801 |
| Profit Before Tax | £10,606 | £10,929 | £11,259 | £11,824 | £12,404 | £57,022 |
| Profit After Tax | £8,590 | £8,852 | £9,120 | £9,578 | £10,047 | £46,188 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £13,840 | £21,286 | £25,665 | £28,789 | £24,168 | £113,749 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change