Detached
PE2
2 beds
1 bath
Farriers Court, Orton Longueville, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£20,080
↗ 39%After 5 Years
Change In Property Value
£32,816
↗ 19%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,736 | £11,912 | £12,091 | £12,393 | £12,703 | £60,835 |
| Total Expenses | £7,143 | £7,173 | £7,202 | £7,242 | £7,284 | £36,045 |
| Profit Before Tax | £4,593 | £4,739 | £4,889 | £5,151 | £5,419 | £24,790 |
| Profit After Tax | £3,720 | £3,838 | £3,960 | £4,172 | £4,389 | £20,080 |
| Change In Property Value | £2,550 | £6,039 | £8,037 | £9,331 | £6,858 | £32,816 |
| Net Return | £6,270 | £9,878 | £11,997 | £13,503 | £11,248 | £52,895 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 8% | 39% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change