Detached
PE1
4 beds
1 bath
Bishops Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£40,653
↗ 42%After 5 Years
Change In Property Value
£59,840
↗ 19%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,008 | £22,338 | £22,673 | £23,240 | £23,821 | £114,080 |
| Total Expenses | £12,675 | £12,721 | £12,764 | £12,831 | £12,900 | £63,892 |
| Profit Before Tax | £9,333 | £9,618 | £9,909 | £10,409 | £10,921 | £50,189 |
| Profit After Tax | £7,560 | £7,790 | £8,026 | £8,431 | £8,846 | £40,653 |
| Change In Property Value | £4,650 | £11,013 | £14,655 | £17,016 | £12,507 | £59,840 |
| Net Return | £12,210 | £18,803 | £22,681 | £25,447 | £21,353 | £100,493 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change