Detached
PE1
4 beds
2 baths
Oxford Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£55,839
↗ 41%After 5 Years
Change In Property Value
£81,074
↗ 19%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,820 | £30,267 | £30,721 | £31,489 | £32,277 | £154,575 |
| Total Expenses | £16,996 | £17,053 | £17,108 | £17,196 | £17,285 | £85,637 |
| Profit Before Tax | £12,825 | £13,215 | £13,613 | £14,294 | £14,992 | £68,937 |
| Profit After Tax | £10,388 | £10,704 | £11,026 | £11,578 | £12,143 | £55,839 |
| Change In Property Value | £6,300 | £14,921 | £19,855 | £23,054 | £16,945 | £81,074 |
| Net Return | £16,688 | £25,624 | £30,881 | £34,632 | £29,088 | £136,913 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change