Terraced
PE2
4 beds
2 baths
Bringhurst, Orton Goldhay, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£18,068
↗ 34%After 5 Years
Change In Property Value
£33,781
↗ 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 | £11,376 | £11,547 | £11,720 | £12,013 | £12,313 | £58,968 |
| Total Expenses | £7,268 | £7,298 | £7,325 | £7,365 | £7,406 | £36,662 |
| Profit Before Tax | £4,108 | £4,249 | £4,394 | £4,648 | £4,907 | £22,306 |
| Profit After Tax | £3,327 | £3,442 | £3,560 | £3,765 | £3,975 | £18,068 |
| Change In Property Value | £2,625 | £6,217 | £8,273 | £9,606 | £7,060 | £33,781 |
| Net Return | £5,952 | £9,658 | £11,832 | £13,370 | £11,035 | £51,849 |
| 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