Detached
PE2
3 beds
2 baths
Gordon Way, Orton Longueville PE2
East of England, England · PE2
View property listing
Initial Investment
£117,125First YearProfit From Rental Income
£45,812
↗ 39%After 5 Years
Change In Property Value
£70,940
↗ 19%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,356 | £25,736 | £26,122 | £26,775 | £27,445 | £131,435 |
| Total Expenses | £14,860 | £14,910 | £14,959 | £15,035 | £15,113 | £74,877 |
| Profit Before Tax | £10,496 | £10,826 | £11,163 | £11,740 | £12,332 | £56,558 |
| Profit After Tax | £8,502 | £8,769 | £9,042 | £9,510 | £9,989 | £45,812 |
| Change In Property Value | £5,513 | £13,055 | £17,373 | £20,172 | £14,826 | £70,940 |
| Net Return | £14,014 | £21,824 | £26,415 | £29,682 | £24,816 | £116,751 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change