Detached
PE2
4 beds
2 baths
Theodore Close, Cardea, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£43,557
↗ 39%After 5 Years
Change In Property Value
£67,561
↗ 19%After 5 Years
Return On Investment
100%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,156 | £24,518 | £24,886 | £25,508 | £26,146 | £125,215 |
| Total Expenses | £14,177 | £14,226 | £14,273 | £14,345 | £14,420 | £71,440 |
| Profit Before Tax | £9,979 | £10,293 | £10,614 | £11,163 | £11,726 | £53,775 |
| Profit After Tax | £8,083 | £8,337 | £8,597 | £9,042 | £9,498 | £43,557 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £13,333 | £20,771 | £25,143 | £28,253 | £23,619 | £111,119 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 39% |
| Total Net Return (%) | 12% | 19% | 23% | 25% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change