Detached
PE3
3 beds
2 baths
Westfield Road, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£25,405
↗ 41%After 5 Years
Change In Property Value
£39,572
↗ 19%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,352 | £14,567 | £14,786 | £15,155 | £15,534 | £74,395 |
| Total Expenses | £8,531 | £8,565 | £8,597 | £8,645 | £8,693 | £43,031 |
| Profit Before Tax | £5,821 | £6,002 | £6,189 | £6,511 | £6,841 | £31,364 |
| Profit After Tax | £4,715 | £4,862 | £5,013 | £5,274 | £5,541 | £25,405 |
| Change In Property Value | £3,075 | £7,283 | £9,691 | £11,252 | £8,271 | £39,572 |
| Net Return | £7,790 | £12,144 | £14,704 | £16,526 | £13,812 | £64,976 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 24% | 26% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change