Terraced
PE1
4 beds
4 baths
Eastfield Road, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£40,889
↗ 37%After 5 Years
Change In Property Value
£67,552
↗ 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 | £23,448 | £23,800 | £24,157 | £24,761 | £25,380 | £121,545 |
| Total Expenses | £14,104 | £14,152 | £14,198 | £14,269 | £14,341 | £71,065 |
| Profit Before Tax | £9,344 | £9,648 | £9,959 | £10,492 | £11,038 | £50,480 |
| Profit After Tax | £7,568 | £7,815 | £8,067 | £8,498 | £8,941 | £40,889 |
| Change In Property Value | £5,249 | £12,432 | £16,543 | £19,209 | £14,118 | £67,552 |
| Net Return | £12,818 | £20,247 | £24,610 | £27,707 | £23,059 | £108,440 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 12% | 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