Terraced
PE1
3 beds
1 bath
St. Pauls Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£21,237
↗ 37%After 5 Years
Change In Property Value
£36,676
↗ 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 | £12,732 | £12,923 | £13,117 | £13,445 | £13,781 | £65,997 |
| Total Expenses | £7,886 | £7,918 | £7,948 | £7,991 | £8,035 | £39,778 |
| Profit Before Tax | £4,846 | £5,005 | £5,169 | £5,454 | £5,746 | £26,219 |
| Profit After Tax | £3,925 | £4,054 | £4,187 | £4,418 | £4,654 | £21,237 |
| Change In Property Value | £2,850 | £6,750 | £8,982 | £10,429 | £7,665 | £36,676 |
| Net Return | £6,775 | £10,804 | £13,169 | £14,847 | £12,319 | £57,914 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 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