Terraced
PE1
2 beds
1 bath
Lincoln Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£16,338
↗ 36%After 5 Years
Change In Property Value
£28,955
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,056 | £10,207 | £10,360 | £10,619 | £10,884 | £52,126 |
| Total Expenses | £6,332 | £6,359 | £6,385 | £6,421 | £6,459 | £31,956 |
| Profit Before Tax | £3,724 | £3,847 | £3,975 | £4,198 | £4,426 | £20,170 |
| Profit After Tax | £3,017 | £3,116 | £3,220 | £3,400 | £3,585 | £16,338 |
| Change In Property Value | £2,250 | £5,329 | £7,091 | £8,233 | £6,052 | £28,955 |
| Net Return | £5,267 | £8,445 | £10,311 | £11,634 | £9,637 | £45,293 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change