Terraced
PE1
3 beds
1 bath
Oxney Road, Peterborough, Cambridgeshire PE1
East of England, England · PE1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£22,474
↗ 37%After 5 Years
Change In Property Value
£38,607
↗ 19%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,404 | £13,605 | £13,809 | £14,154 | £14,508 | £69,481 |
| Total Expenses | £8,275 | £8,308 | £8,339 | £8,384 | £8,430 | £41,735 |
| Profit Before Tax | £5,129 | £5,297 | £5,470 | £5,771 | £6,079 | £27,745 |
| Profit After Tax | £4,154 | £4,291 | £4,431 | £4,674 | £4,924 | £22,474 |
| Change In Property Value | £3,000 | £7,105 | £9,455 | £10,978 | £8,069 | £38,607 |
| Net Return | £7,154 | £11,396 | £13,886 | £15,652 | £12,992 | £61,080 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change