Terraced
PE3
2 beds
1 bath
Holdfield, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£18,748
↗ 35%After 5 Years
Change In Property Value
£33,781
↗ 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 | £11,556 | £11,729 | £11,905 | £12,203 | £12,508 | £59,902 |
| Total Expenses | £7,286 | £7,316 | £7,344 | £7,384 | £7,425 | £36,756 |
| Profit Before Tax | £4,270 | £4,413 | £4,561 | £4,819 | £5,083 | £23,146 |
| Profit After Tax | £3,459 | £3,575 | £3,695 | £3,903 | £4,117 | £18,748 |
| Change In Property Value | £2,625 | £6,217 | £8,273 | £9,606 | £7,060 | £33,781 |
| Net Return | £6,084 | £9,792 | £11,968 | £13,509 | £11,177 | £52,529 |
| 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