Terraced
PE3
3 beds
1 bath
Holdfield, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£21,703
↗ 36%After 5 Years
Change In Property Value
£38,607
↗ 19%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £8,255 | £8,287 | £8,318 | £8,362 | £8,408 | £41,630 |
| Profit Before Tax | £4,945 | £5,111 | £5,281 | £5,577 | £5,880 | £26,794 |
| Profit After Tax | £4,005 | £4,140 | £4,278 | £4,517 | £4,763 | £21,703 |
| Change In Property Value | £3,000 | £7,105 | £9,455 | £10,978 | £8,069 | £38,607 |
| Net Return | £7,005 | £11,245 | £13,733 | £15,495 | £12,831 | £60,309 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 11% | 18% | 23% | 25% | 21% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change