Terraced
PE2
3 beds
1 bath
Bakers Lane, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£14,586
↗ 33%After 5 Years
Change In Property Value
£27,990
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,420 | £9,561 | £9,705 | £9,947 | £10,196 | £48,829 |
| Total Expenses | £6,107 | £6,134 | £6,159 | £6,193 | £6,229 | £30,822 |
| Profit Before Tax | £3,313 | £3,427 | £3,546 | £3,754 | £3,967 | £18,007 |
| Profit After Tax | £2,683 | £2,776 | £2,872 | £3,041 | £3,213 | £14,586 |
| Change In Property Value | £2,175 | £5,151 | £6,855 | £7,959 | £5,850 | £27,990 |
| Net Return | £4,858 | £7,927 | £9,727 | £11,000 | £9,063 | £42,576 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change