Terraced
PE2
3 beds
1 bath
Wharf Road, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£24,421
↗ 35%After 5 Years
Change In Property Value
£44,388
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,952 | £15,176 | £15,404 | £15,789 | £16,184 | £77,505 |
| Total Expenses | £9,394 | £9,429 | £9,462 | £9,511 | £9,561 | £47,356 |
| Profit Before Tax | £5,558 | £5,748 | £5,942 | £6,278 | £6,623 | £30,149 |
| Profit After Tax | £4,502 | £4,655 | £4,813 | £5,085 | £5,365 | £24,421 |
| Change In Property Value | £3,449 | £8,169 | £10,871 | £12,622 | £9,277 | £44,388 |
| Net Return | £7,951 | £12,824 | £15,684 | £17,707 | £14,642 | £68,809 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change