Detached
PE1
4 beds
2 baths
Welland Road, Dogsthorpe, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£36,220
↗ 33%After 5 Years
Change In Property Value
£59,493
↗ 17%After 5 Years
Return On Investment
86%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,852 | £25,225 | £25,855 | £26,502 | £27,297 | £129,731 |
| Total Expenses | £16,871 | £16,920 | £16,994 | £17,070 | £17,160 | £85,015 |
| Profit Before Tax | £7,981 | £8,305 | £8,861 | £9,432 | £10,137 | £44,716 |
| Profit After Tax | £6,464 | £6,727 | £7,178 | £7,640 | £8,211 | £36,220 |
| Change In Property Value | £5,250 | £5,329 | £12,620 | £16,794 | £19,500 | £59,493 |
| Net Return | £11,714 | £12,055 | £19,798 | £24,434 | £27,711 | £95,712 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change