Terraced
PE2
3 beds
1 bath
Eldern, Orton Malborne, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£13,440
↗ 32%After 5 Years
Change In Property Value
£26,059
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,772 | £8,904 | £9,037 | £9,263 | £9,495 | £45,470 |
| Total Expenses | £5,721 | £5,746 | £5,770 | £5,803 | £5,837 | £28,877 |
| Profit Before Tax | £3,051 | £3,157 | £3,267 | £3,460 | £3,658 | £16,593 |
| Profit After Tax | £2,471 | £2,557 | £2,646 | £2,803 | £2,963 | £13,440 |
| Change In Property Value | £2,025 | £4,796 | £6,382 | £7,410 | £5,446 | £26,059 |
| Net Return | £4,496 | £7,353 | £9,028 | £10,213 | £8,409 | £39,500 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change