Detached
PE1
4 beds
2 baths
Park Road, Peterborough PE1
East of England, England · PE1
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£48,794
↗ 32%After 5 Years
Change In Property Value
£79,040
↗ 17%After 5 Years
Return On Investment
85%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,012 | £33,507 | £34,345 | £35,203 | £36,260 | £172,327 |
| Total Expenses | £22,250 | £22,311 | £22,406 | £22,502 | £22,619 | £112,088 |
| Profit Before Tax | £10,762 | £11,196 | £11,939 | £12,701 | £13,641 | £60,239 |
| Profit After Tax | £8,717 | £9,069 | £9,671 | £10,288 | £11,049 | £48,794 |
| Change In Property Value | £6,975 | £7,080 | £16,767 | £22,312 | £25,907 | £79,040 |
| Net Return | £15,692 | £16,148 | £26,438 | £32,600 | £36,956 | £127,834 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 11% | 17% | 22% | 24% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change