Detached
PE1
2 beds
1 bath
Fulbridge Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£31,001
↗ 42%After 5 Years
Change In Property Value
£46,328
↗ 19%After 5 Years
Return On Investment
106%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,040 | £17,296 | £17,555 | £17,994 | £18,444 | £88,328 |
| Total Expenses | £9,926 | £9,964 | £10,000 | £10,055 | £10,110 | £50,055 |
| Profit Before Tax | £7,114 | £7,332 | £7,555 | £7,939 | £8,334 | £38,273 |
| Profit After Tax | £5,762 | £5,939 | £6,119 | £6,431 | £6,750 | £31,001 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £9,362 | £14,465 | £17,465 | £19,604 | £16,433 | £77,329 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 23% | 106% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change