Terraced
PE2
3 beds
1 bath
Belsize Avenue, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£18,544
↗ 34%After 5 Years
Change In Property Value
£34,553
↗ 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 | £11,640 | £11,815 | £11,992 | £12,292 | £12,599 | £60,337 |
| Total Expenses | £7,423 | £7,453 | £7,481 | £7,522 | £7,563 | £37,443 |
| Profit Before Tax | £4,217 | £4,361 | £4,511 | £4,770 | £5,036 | £22,894 |
| Profit After Tax | £3,416 | £3,533 | £3,654 | £3,864 | £4,079 | £18,544 |
| Change In Property Value | £2,685 | £6,359 | £8,462 | £9,825 | £7,222 | £34,553 |
| Net Return | £6,101 | £9,892 | £12,116 | £13,689 | £11,301 | £53,097 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 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