Detached
PE1
4 beds
3 baths
Park Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£70,317
↗ 41%After 5 Years
Change In Property Value
£101,342
↗ 19%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,272 | £37,831 | £38,399 | £39,359 | £40,342 | £193,203 |
| Total Expenses | £21,119 | £21,187 | £21,254 | £21,361 | £21,470 | £106,392 |
| Profit Before Tax | £16,153 | £16,644 | £17,144 | £17,998 | £18,872 | £86,811 |
| Profit After Tax | £13,084 | £13,481 | £13,887 | £14,578 | £15,287 | £70,317 |
| Change In Property Value | £7,875 | £18,651 | £24,819 | £28,817 | £21,181 | £101,342 |
| Net Return | £20,959 | £32,132 | £38,705 | £43,395 | £36,467 | £171,659 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 22% | 25% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change