Detached
PE1
3 beds
1 bath
Lynton Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£25,254
↗ 33%After 5 Years
Change In Property Value
£42,495
↗ 17%After 5 Years
Return On Investment
89%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,748 | £18,014 | £18,465 | £18,926 | £19,494 | £92,647 |
| Total Expenses | £12,194 | £12,232 | £12,287 | £12,345 | £12,412 | £61,469 |
| Profit Before Tax | £5,554 | £5,783 | £6,177 | £6,582 | £7,082 | £31,178 |
| Profit After Tax | £4,499 | £4,684 | £5,003 | £5,331 | £5,736 | £25,254 |
| Change In Property Value | £3,750 | £3,806 | £9,014 | £11,996 | £13,928 | £42,495 |
| Net Return | £8,249 | £8,490 | £14,018 | £17,327 | £19,665 | £67,749 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 33% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 89% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change