Terraced
PE2
3 beds
1 bath
Turnstone Way, Stanground, Peterborough, Cambridgeshire PE2
East of England, England · PE2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£22,696
↗ 35%After 5 Years
Change In Property Value
£41,502
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,980 | £14,190 | £14,403 | £14,763 | £15,132 | £72,467 |
| Total Expenses | £8,816 | £8,849 | £8,881 | £8,927 | £8,975 | £44,447 |
| Profit Before Tax | £5,164 | £5,341 | £5,522 | £5,836 | £6,157 | £28,019 |
| Profit After Tax | £4,183 | £4,326 | £4,473 | £4,727 | £4,987 | £22,696 |
| Change In Property Value | £3,225 | £7,638 | £10,164 | £11,801 | £8,674 | £41,502 |
| Net Return | £7,408 | £11,964 | £14,637 | £16,528 | £13,661 | £64,198 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change