Terraced PE1 1 bed 1 bath

Whitacre, Parnwell, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£14,483

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£26,059

↗ 19%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,048	£9,184	£9,321	£9,555	£9,793	£46,901
Total Expenses	£5,748	£5,774	£5,799	£5,832	£5,867	£29,021
Profit Before Tax	£3,300	£3,409	£3,523	£3,722	£3,927	£17,881
Profit After Tax	£2,673	£2,761	£2,854	£3,015	£3,180	£14,483
Change In Property Value	£2,025	£4,796	£6,382	£7,410	£5,446	£26,059
Net Return	£4,698	£7,557	£9,236	£10,425	£8,627	£40,543
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change