Semi Detached
PE2
3 beds
1 bath
Tanhouse, Orton Malborne, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£24,846
↗ 33%After 5 Years
Change In Property Value
£48,258
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £10,119 | £10,155 | £10,190 | £10,241 | £10,293 | £50,998 |
| Profit Before Tax | £5,637 | £5,837 | £6,043 | £6,397 | £6,761 | £30,674 |
| Profit After Tax | £4,566 | £4,728 | £4,894 | £5,182 | £5,476 | £24,846 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £8,316 | £13,609 | £16,713 | £18,904 | £15,562 | £73,104 |
| 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