Terraced
PE1
2 beds
1 bath
Whitacre, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£17,529
↗ 36%After 5 Years
Change In Property Value
£30,885
↗ 19%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,716 | £10,877 | £11,040 | £11,316 | £11,599 | £55,547 |
| Total Expenses | £6,720 | £6,748 | £6,775 | £6,813 | £6,852 | £33,907 |
| Profit Before Tax | £3,996 | £4,129 | £4,265 | £4,503 | £4,747 | £21,640 |
| Profit After Tax | £3,237 | £3,344 | £3,455 | £3,648 | £3,845 | £17,529 |
| Change In Property Value | £2,400 | £5,684 | £7,564 | £8,782 | £6,455 | £30,885 |
| Net Return | £5,637 | £9,028 | £11,019 | £12,430 | £10,300 | £48,414 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 12% | 18% | 22% | 25% | 21% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change