Terraced
PE1
5 beds
3 baths
205E & 205F, Park Road, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£89,650First YearProfit From Rental Income
£33,413
↗ 37%After 5 Years
Change In Property Value
£55,786
↗ 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 | £19,368 | £19,659 | £19,953 | £20,452 | £20,964 | £100,396 |
| Total Expenses | £11,735 | £11,777 | £11,817 | £11,877 | £11,939 | £59,145 |
| Profit Before Tax | £7,633 | £7,882 | £8,137 | £8,575 | £9,025 | £41,251 |
| Profit After Tax | £6,182 | £6,384 | £6,591 | £6,946 | £7,310 | £33,413 |
| Change In Property Value | £4,335 | £10,267 | £13,662 | £15,863 | £11,659 | £55,786 |
| Net Return | £10,517 | £16,651 | £20,253 | £22,809 | £18,969 | £89,200 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 12% | 19% | 23% | 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