Terraced
PE1
2 beds
1 bath
St. Martins St, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£44,200First YearProfit From Rental Income
£15,578
↗ 35%After 5 Years
Change In Property Value
£27,797
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,648 | £9,793 | £9,940 | £10,188 | £10,443 | £50,011 |
| Total Expenses | £6,098 | £6,125 | £6,150 | £6,185 | £6,221 | £30,779 |
| Profit Before Tax | £3,550 | £3,668 | £3,790 | £4,003 | £4,221 | £19,232 |
| Profit After Tax | £2,876 | £2,971 | £3,070 | £3,242 | £3,419 | £15,578 |
| Change In Property Value | £2,160 | £5,116 | £6,807 | £7,904 | £5,810 | £27,797 |
| Net Return | £5,036 | £8,086 | £9,877 | £11,146 | £9,229 | £43,374 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change