Terraced
PE4
1 bed
1 bath
Crowhurst, Werrington, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£25,000First YearProfit From Rental Income
£7,094
↗ 28%After 5 Years
Change In Property Value
£15,443
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,196 | £5,274 | £5,353 | £5,487 | £5,624 | £26,934 |
| Total Expenses | £3,594 | £3,614 | £3,632 | £3,656 | £3,680 | £18,176 |
| Profit Before Tax | £1,602 | £1,660 | £1,721 | £1,831 | £1,944 | £8,758 |
| Profit After Tax | £1,298 | £1,345 | £1,394 | £1,483 | £1,574 | £7,094 |
| Change In Property Value | £1,200 | £2,842 | £3,782 | £4,391 | £3,228 | £15,443 |
| Net Return | £2,498 | £4,187 | £5,176 | £5,874 | £4,802 | £22,537 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 19% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change