Semi Detached
PE1
4 beds
2 baths
Broadway, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£46,889
↗ 34%After 5 Years
Change In Property Value
£82,039
↗ 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 | £27,624 | £28,038 | £28,459 | £29,170 | £29,900 | £143,191 |
| Total Expenses | £16,937 | £16,991 | £17,043 | £17,125 | £17,208 | £85,303 |
| Profit Before Tax | £10,687 | £11,048 | £11,416 | £12,046 | £12,691 | £57,888 |
| Profit After Tax | £8,657 | £8,949 | £9,247 | £9,757 | £10,280 | £46,889 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £15,032 | £24,047 | £29,338 | £33,085 | £27,426 | £128,928 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 7% | 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