Detached
PE2
3 beds
1 bath
Springfield, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£49,393
↗ 39%After 5 Years
Change In Property Value
£76,248
↗ 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 | £27,252 | £27,661 | £28,076 | £28,778 | £29,497 | £141,263 |
| Total Expenses | £15,934 | £15,988 | £16,039 | £16,120 | £16,203 | £80,284 |
| Profit Before Tax | £11,318 | £11,673 | £12,036 | £12,657 | £13,294 | £60,979 |
| Profit After Tax | £9,167 | £9,455 | £9,749 | £10,253 | £10,768 | £49,393 |
| Change In Property Value | £5,925 | £14,032 | £18,673 | £21,682 | £15,936 | £76,248 |
| Net Return | £15,092 | £23,488 | £28,422 | £31,934 | £26,704 | £125,641 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 12% | 19% | 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