Semi Detached
PE4
3 beds
1 bath
Derwent Drive, Gunthorpe, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£25,901
↗ 33%After 5 Years
Change In Property Value
£50,188
↗ 19%After 5 Years
Return On Investment
96%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,380 | £16,626 | £16,875 | £17,297 | £17,729 | £84,907 |
| Total Expenses | £10,504 | £10,541 | £10,576 | £10,628 | £10,682 | £52,931 |
| Profit Before Tax | £5,877 | £6,085 | £6,299 | £6,669 | £7,047 | £31,977 |
| Profit After Tax | £4,760 | £4,929 | £5,102 | £5,402 | £5,708 | £25,901 |
| Change In Property Value | £3,900 | £9,237 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £8,660 | £14,165 | £17,394 | £19,673 | £16,198 | £76,090 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 96% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change