Semi Detached
PE1
6 beds
0 baths
Waterloo Road, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£44,025
↗ 34%After 5 Years
Change In Property Value
£77,213
↗ 19%After 5 Years
Return On Investment
94%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,004 | £26,394 | £26,790 | £27,460 | £28,146 | £134,794 |
| Total Expenses | £15,970 | £16,022 | £16,072 | £16,149 | £16,228 | £80,442 |
| Profit Before Tax | £10,034 | £10,372 | £10,718 | £11,311 | £11,918 | £54,352 |
| Profit After Tax | £8,127 | £8,401 | £8,682 | £9,162 | £9,653 | £44,025 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £14,127 | £22,611 | £27,591 | £31,118 | £25,791 | £121,238 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 11% | 18% | 21% | 24% | 20% | 94% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change