Semi Detached
PE7
3 beds
2 baths
Markham Avenue, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£84,400First YearProfit From Rental Income
£29,473
↗ 35%After 5 Years
Change In Property Value
£52,891
↗ 19%After 5 Years
Return On Investment
98%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,808 | £18,075 | £18,346 | £18,805 | £19,275 | £92,309 |
| Total Expenses | £11,097 | £11,136 | £11,173 | £11,230 | £11,287 | £55,923 |
| Profit Before Tax | £6,711 | £6,939 | £7,173 | £7,575 | £7,988 | £36,386 |
| Profit After Tax | £5,436 | £5,621 | £5,810 | £6,136 | £6,470 | £29,473 |
| Change In Property Value | £4,110 | £9,734 | £12,953 | £15,040 | £11,054 | £52,891 |
| Net Return | £9,546 | £15,355 | £18,763 | £21,176 | £17,524 | £82,364 |
| Return From Rental Income (%) | 6% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change