Semi Detached
PE1
3 beds
2 baths
Clare Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£34,197
↗ 35%After 5 Years
Change In Property Value
£60,805
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,472 | £20,779 | £21,091 | £21,618 | £22,158 | £106,118 |
| Total Expenses | £12,682 | £12,726 | £12,767 | £12,830 | £12,895 | £63,900 |
| Profit Before Tax | £7,790 | £8,054 | £8,324 | £8,788 | £9,264 | £42,219 |
| Profit After Tax | £6,310 | £6,523 | £6,742 | £7,118 | £7,504 | £34,197 |
| Change In Property Value | £4,725 | £11,190 | £14,891 | £17,290 | £12,708 | £60,805 |
| Net Return | £11,035 | £17,714 | £21,633 | £24,409 | £20,212 | £95,002 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change