Terraced
PE1
6 beds
2 baths
Alexandra Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£53,200
↗ 36%After 5 Years
Change In Property Value
£86,865
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,156 | £30,608 | £31,067 | £31,844 | £32,640 | £156,316 |
| Total Expenses | £17,994 | £18,052 | £18,108 | £18,196 | £18,287 | £90,638 |
| Profit Before Tax | £12,162 | £12,556 | £12,959 | £13,648 | £14,354 | £65,679 |
| Profit After Tax | £9,851 | £10,171 | £10,497 | £11,055 | £11,626 | £53,200 |
| Change In Property Value | £6,750 | £15,986 | £21,273 | £24,700 | £18,155 | £86,865 |
| Net Return | £16,601 | £26,157 | £31,770 | £35,755 | £29,781 | £140,064 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 36% |
| Total Net Return (%) | 11% | 18% | 22% | 24% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change