Terraced
PE4
1 bed
1 bath
Wainwright, Werrington, Peterborough PE4
East of England, England · PE4
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£12,867
↗ 32%After 5 Years
Change In Property Value
£25,094
↗ 19%After 5 Years
Return On Investment
95%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,448 | £8,575 | £8,703 | £8,921 | £9,144 | £43,791 |
| Total Expenses | £5,528 | £5,553 | £5,576 | £5,608 | £5,641 | £27,905 |
| Profit Before Tax | £2,920 | £3,022 | £3,128 | £3,313 | £3,503 | £15,886 |
| Profit After Tax | £2,366 | £2,448 | £2,533 | £2,683 | £2,837 | £12,867 |
| Change In Property Value | £1,950 | £4,618 | £6,146 | £7,136 | £5,245 | £25,094 |
| Net Return | £4,316 | £7,066 | £8,679 | £9,819 | £8,082 | £37,962 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 20% | 95% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change