Terraced
PE4
2 beds
1 bath
Wainwright, Werrington, Peterborough, 5 PE4
East of England, England · PE4
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£16,922
↗ 34%After 5 Years
Change In Property Value
£31,850
↗ 19%After 5 Years
Return On Investment
97%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,728 | £10,889 | £11,052 | £11,329 | £11,612 | £55,610 |
| Total Expenses | £6,882 | £6,910 | £6,937 | £6,975 | £7,014 | £34,718 |
| Profit Before Tax | £3,846 | £3,979 | £4,115 | £4,354 | £4,598 | £20,892 |
| Profit After Tax | £3,116 | £3,223 | £3,333 | £3,526 | £3,724 | £16,922 |
| Change In Property Value | £2,475 | £5,862 | £7,800 | £9,057 | £6,657 | £31,850 |
| Net Return | £5,591 | £9,084 | £11,134 | £12,583 | £10,381 | £48,773 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 34% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 97% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change