Terraced
PE2
3 beds
1 bath
Redwing Close, Stanground, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£26,705
↗ 35%After 5 Years
Change In Property Value
£48,258
↗ 19%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £10,169 | £10,205 | £10,240 | £10,293 | £10,346 | £51,253 |
| Profit Before Tax | £6,079 | £6,286 | £6,499 | £6,865 | £7,240 | £32,970 |
| Profit After Tax | £4,924 | £5,092 | £5,264 | £5,561 | £5,865 | £26,705 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £8,674 | £13,973 | £17,082 | £19,283 | £15,951 | £74,963 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change