Detached
PE1
3 beds
1 bath
Atkinson Street, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£21,992
↗ 33%After 5 Years
Change In Property Value
£37,395
↗ 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 | £15,624 | £15,858 | £16,255 | £16,661 | £17,161 | £81,559 |
| Total Expenses | £10,791 | £10,826 | £10,876 | £10,928 | £10,988 | £54,409 |
| Profit Before Tax | £4,833 | £5,033 | £5,379 | £5,733 | £6,173 | £27,150 |
| Profit After Tax | £3,915 | £4,076 | £4,357 | £4,644 | £5,000 | £21,992 |
| Change In Property Value | £3,300 | £3,350 | £7,933 | £10,556 | £12,257 | £37,395 |
| Net Return | £7,215 | £7,426 | £12,289 | £15,200 | £17,257 | £59,387 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 7% | 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