Detached
PE6
3 beds
2 baths
Thorney Road, Eye, Peterborough PE6
East of England, England · PE6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£41,510
↗ 41%After 5 Years
Change In Property Value
£62,736
↗ 19%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £13,232 | £13,279 | £13,324 | £13,393 | £13,463 | £66,690 |
| Profit Before Tax | £9,520 | £9,815 | £10,116 | £10,633 | £11,163 | £51,247 |
| Profit After Tax | £7,711 | £7,950 | £8,194 | £8,613 | £9,042 | £41,510 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £12,586 | £19,495 | £23,558 | £26,452 | £22,154 | £104,245 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change