Terraced
PE2
2 beds
1 bath
Church Street, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£16,350
↗ 33%After 5 Years
Change In Property Value
£30,885
↗ 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 | £10,404 | £10,560 | £10,718 | £10,986 | £11,261 | £53,930 |
| Total Expenses | £6,688 | £6,717 | £6,743 | £6,780 | £6,818 | £33,745 |
| Profit Before Tax | £3,716 | £3,844 | £3,976 | £4,207 | £4,443 | £20,185 |
| Profit After Tax | £3,010 | £3,113 | £3,220 | £3,407 | £3,599 | £16,350 |
| Change In Property Value | £2,400 | £5,684 | £7,564 | £8,782 | £6,455 | £30,885 |
| Net Return | £5,410 | £8,797 | £10,784 | £12,190 | £10,054 | £47,235 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change