Detached
PE6
4 beds
2 baths
Wisbech Road, Thorney, Peterborough PE6
East of England, England · PE6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£58,278
↗ 40%After 5 Years
Change In Property Value
£86,865
↗ 19%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,500 | £31,972 | £32,452 | £33,263 | £34,095 | £163,283 |
| Total Expenses | £18,129 | £18,189 | £18,247 | £18,338 | £18,432 | £91,334 |
| Profit Before Tax | £13,371 | £13,784 | £14,205 | £14,925 | £15,663 | £71,949 |
| Profit After Tax | £10,831 | £11,165 | £11,506 | £12,089 | £12,687 | £58,278 |
| Change In Property Value | £6,750 | £15,986 | £21,273 | £24,700 | £18,155 | £86,865 |
| Net Return | £17,581 | £27,151 | £32,779 | £36,790 | £30,842 | £145,143 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 12% | 19% | 22% | 25% | 21% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change