Terraced
PE2
3 beds
2 baths
Viking Court, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£20,359
↗ 34%After 5 Years
Change In Property Value
£37,641
↗ 19%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,672 | £12,862 | £13,055 | £13,381 | £13,716 | £65,686 |
| Total Expenses | £8,041 | £8,073 | £8,102 | £8,145 | £8,190 | £40,552 |
| Profit Before Tax | £4,631 | £4,789 | £4,953 | £5,236 | £5,526 | £25,135 |
| Profit After Tax | £3,751 | £3,879 | £4,012 | £4,241 | £4,476 | £20,359 |
| Change In Property Value | £2,925 | £6,927 | £9,218 | £10,704 | £7,867 | £37,641 |
| Net Return | £6,676 | £10,807 | £13,230 | £14,945 | £12,343 | £58,001 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change