Detached
PE2
2 beds
1 bath
Farriers Court, Orton Longueville, Peterborough PE2
East of England, England · PE2
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£15,230
↗ 29%After 5 Years
Change In Property Value
£28,896
↗ 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 | £11,736 | £11,912 | £12,210 | £12,515 | £12,891 | £61,264 |
| Total Expenses | £8,418 | £8,447 | £8,488 | £8,529 | £8,578 | £42,461 |
| Profit Before Tax | £3,318 | £3,465 | £3,722 | £3,986 | £4,313 | £18,803 |
| Profit After Tax | £2,687 | £2,806 | £3,015 | £3,228 | £3,493 | £15,230 |
| Change In Property Value | £2,550 | £2,588 | £6,130 | £8,157 | £9,471 | £28,896 |
| Net Return | £5,237 | £5,395 | £9,145 | £11,385 | £12,965 | £44,127 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 18% | 22% | 25% | 85% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change