Terraced
PE3
2 beds
1 bath
Everdon Way, Peterborough, Cambridgeshire PE3
East of England, England · PE3
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£16,939
↗ 35%After 5 Years
Change In Property Value
£30,885
↗ 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 | £10,560 | £10,718 | £10,879 | £11,151 | £11,430 | £54,739 |
| Total Expenses | £6,704 | £6,732 | £6,759 | £6,796 | £6,835 | £33,826 |
| Profit Before Tax | £3,856 | £3,986 | £4,121 | £4,355 | £4,595 | £20,912 |
| Profit After Tax | £3,123 | £3,229 | £3,338 | £3,527 | £3,722 | £16,939 |
| Change In Property Value | £2,400 | £5,684 | £7,564 | £8,782 | £6,455 | £30,885 |
| Net Return | £5,523 | £8,913 | £10,901 | £12,310 | £10,177 | £47,824 |
| 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