Detached
PE1
4 beds
2 baths
Ascot Drive, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£29,649
↗ 33%After 5 Years
Change In Property Value
£49,294
↗ 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 | £20,592 | £20,901 | £21,423 | £21,959 | £22,618 | £107,493 |
| Total Expenses | £14,065 | £14,107 | £14,170 | £14,235 | £14,311 | £70,889 |
| Profit Before Tax | £6,527 | £6,794 | £7,253 | £7,724 | £8,306 | £36,604 |
| Profit After Tax | £5,287 | £5,503 | £5,875 | £6,257 | £6,728 | £29,649 |
| Change In Property Value | £4,350 | £4,415 | £10,457 | £13,915 | £16,157 | £49,294 |
| Net Return | £9,637 | £9,918 | £16,332 | £20,172 | £22,885 | £78,943 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change