Detached
PE1
3 beds
1 bath
Saxon Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£22,722
↗ 41%After 5 Years
Change In Property Value
£34,746
↗ 19%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,166 | £13,495 | £13,833 | £66,246 |
| Total Expenses | £7,570 | £7,601 | £7,631 | £7,674 | £7,719 | £38,194 |
| Profit Before Tax | £5,211 | £5,371 | £5,535 | £5,821 | £6,114 | £28,052 |
| Profit After Tax | £4,221 | £4,350 | £4,484 | £4,715 | £4,952 | £22,722 |
| Change In Property Value | £2,700 | £6,395 | £8,509 | £9,880 | £7,262 | £34,746 |
| Net Return | £6,921 | £10,745 | £12,993 | £14,595 | £12,214 | £57,468 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change