Detached
PE1
2 beds
1 bath
Bradley Way, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£24,094
↗ 42%After 5 Years
Change In Property Value
£36,676
↗ 19%After 5 Years
Return On Investment
105%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,488 | £13,690 | £13,896 | £14,243 | £14,599 | £69,916 |
| Total Expenses | £7,962 | £7,995 | £8,026 | £8,071 | £8,117 | £40,170 |
| Profit Before Tax | £5,526 | £5,696 | £5,870 | £6,172 | £6,482 | £29,746 |
| Profit After Tax | £4,476 | £4,613 | £4,755 | £5,000 | £5,251 | £24,094 |
| Change In Property Value | £2,850 | £6,750 | £8,982 | £10,429 | £7,665 | £36,676 |
| Net Return | £7,326 | £11,363 | £13,737 | £15,429 | £12,916 | £60,770 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 13% | 20% | 24% | 27% | 22% | 105% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change