Terraced
PE1
3 beds
2 baths
Heron Park, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£23,710
↗ 37%After 5 Years
Change In Property Value
£40,537
↗ 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 | £14,076 | £14,287 | £14,501 | £14,864 | £15,236 | £72,964 |
| Total Expenses | £8,664 | £8,698 | £8,730 | £8,776 | £8,824 | £43,692 |
| Profit Before Tax | £5,412 | £5,589 | £5,772 | £6,088 | £6,411 | £29,272 |
| Profit After Tax | £4,383 | £4,527 | £4,675 | £4,931 | £5,193 | £23,710 |
| Change In Property Value | £3,150 | £7,460 | £9,927 | £11,527 | £8,472 | £40,537 |
| Net Return | £7,533 | £11,987 | £14,603 | £16,458 | £13,665 | £64,247 |
| 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