Detached
PE1
3 beds
1 bath
Lynton Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£32,374
↗ 43%After 5 Years
Change In Property Value
£48,258
↗ 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 | £17,748 | £18,014 | £18,284 | £18,742 | £19,210 | £91,998 |
| Total Expenses | £10,319 | £10,358 | £10,395 | £10,451 | £10,509 | £52,031 |
| Profit Before Tax | £7,429 | £7,657 | £7,889 | £8,290 | £8,701 | £39,967 |
| Profit After Tax | £6,018 | £6,202 | £6,390 | £6,715 | £7,048 | £32,374 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £9,768 | £15,083 | £18,209 | £20,438 | £17,134 | £80,632 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 43% |
| 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