Detached
PE6
3 beds
2 baths
Millport Drive, Eye, Peterborough PE6
East of England, England · PE6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£24,295
↗ 32%After 5 Years
Change In Property Value
£42,495
↗ 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 | £17,496 | £17,758 | £18,202 | £18,657 | £19,217 | £91,331 |
| Total Expenses | £12,168 | £12,206 | £12,261 | £12,318 | £12,384 | £61,338 |
| Profit Before Tax | £5,328 | £5,552 | £5,941 | £6,340 | £6,833 | £29,994 |
| Profit After Tax | £4,315 | £4,497 | £4,812 | £5,135 | £5,535 | £24,295 |
| Change In Property Value | £3,750 | £3,806 | £9,014 | £11,996 | £13,928 | £42,495 |
| Net Return | £8,065 | £8,304 | £13,827 | £17,131 | £19,463 | £66,790 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 11% | 11% | 18% | 23% | 26% | 88% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change