Terraced
PE2
4 beds
1 bath
Brudenell, Orton Goldhay, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£24,414
↗ 35%After 5 Years
Change In Property Value
£44,398
↗ 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 | £14,952 | £15,176 | £15,404 | £15,789 | £16,184 | £77,505 |
| Total Expenses | £9,395 | £9,430 | £9,463 | £9,512 | £9,562 | £47,364 |
| Profit Before Tax | £5,557 | £5,746 | £5,941 | £6,277 | £6,621 | £30,141 |
| Profit After Tax | £4,501 | £4,654 | £4,812 | £5,084 | £5,363 | £24,414 |
| Change In Property Value | £3,450 | £8,171 | £10,873 | £12,625 | £9,279 | £44,398 |
| Net Return | £7,951 | £12,825 | £15,685 | £17,709 | £14,642 | £68,812 |
| 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