Detached
PE1
3 beds
1 bath
Saxon Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£17,596
↗ 32%After 5 Years
Change In Property Value
£30,596
↗ 17%After 5 Years
Return On Investment
88%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £8,920 | £8,950 | £8,993 | £9,038 | £9,089 | £44,990 |
| Profit Before Tax | £3,861 | £4,022 | £4,303 | £4,591 | £4,948 | £21,724 |
| Profit After Tax | £3,127 | £3,257 | £3,485 | £3,719 | £4,008 | £17,596 |
| Change In Property Value | £2,700 | £2,741 | £6,490 | £8,637 | £10,028 | £30,596 |
| Net Return | £5,827 | £5,998 | £9,976 | £12,355 | £14,036 | £48,192 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change