Terraced
PE2
3 beds
1 bath
George Street, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£19,786
↗ 34%After 5 Years
Change In Property Value
£36,676
↗ 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 | £12,348 | £12,533 | £12,721 | £13,039 | £13,365 | £64,007 |
| Total Expenses | £7,848 | £7,879 | £7,908 | £7,950 | £7,994 | £39,579 |
| Profit Before Tax | £4,500 | £4,654 | £4,813 | £5,089 | £5,372 | £24,428 |
| Profit After Tax | £3,645 | £3,770 | £3,899 | £4,122 | £4,351 | £19,786 |
| Change In Property Value | £2,850 | £6,750 | £8,982 | £10,429 | £7,665 | £36,676 |
| Net Return | £6,495 | £10,520 | £12,881 | £14,551 | £12,016 | £56,463 |
| Return From Rental Income (%) | 6% | 6% | 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