Semi Detached
PE2
3 beds
1 bath
Desborough Avenue, Peterborough, Cambridgeshire PE2
East of England, England · PE2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£23,746
↗ 33%After 5 Years
Change In Property Value
£46,328
↗ 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 | £15,120 | £15,347 | £15,577 | £15,966 | £16,366 | £78,376 |
| Total Expenses | £9,734 | £9,769 | £9,802 | £9,852 | £9,902 | £49,060 |
| Profit Before Tax | £5,386 | £5,578 | £5,775 | £6,115 | £6,463 | £29,316 |
| Profit After Tax | £4,363 | £4,518 | £4,677 | £4,953 | £5,235 | £23,746 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £7,963 | £13,044 | £16,023 | £18,126 | £14,918 | £70,074 |
| 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