Semi Detached PE1 3 beds 2 baths

Atkinson Street, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£23,269

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£42,467

↗ 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	£14,304	£14,519	£14,736	£15,105	£15,482	£74,146
Total Expenses	£9,009	£9,043	£9,075	£9,122	£9,171	£45,419
Profit Before Tax	£5,295	£5,476	£5,661	£5,983	£6,312	£28,727
Profit After Tax	£4,289	£4,435	£4,586	£4,846	£5,113	£23,269
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£7,589	£12,251	£14,986	£16,922	£13,988	£65,736
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