Semi Detached
PE1
3 beds
1 bath
Thistlemoor Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£27,851
↗ 35%After 5 Years
Change In Property Value
£50,188
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,896 | £17,149 | £17,407 | £17,842 | £18,288 | £87,582 |
| Total Expenses | £10,555 | £10,593 | £10,629 | £10,683 | £10,738 | £53,198 |
| Profit Before Tax | £6,341 | £6,556 | £6,778 | £7,159 | £7,550 | £34,384 |
| Profit After Tax | £5,136 | £5,311 | £5,490 | £5,799 | £6,115 | £27,851 |
| Change In Property Value | £3,900 | £9,237 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £9,036 | £14,547 | £17,781 | £20,070 | £16,605 | £78,039 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change