Detached PE1 3 beds 2 baths

Palmers Road, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£101,353

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£144,774

↗ 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	£53,244	£54,043	£54,853	£56,225	£57,630	£275,995
Total Expenses	£29,956	£30,048	£30,139	£30,287	£30,438	£150,868
Profit Before Tax	£23,288	£23,995	£24,714	£25,938	£27,192	£125,127
Profit After Tax	£18,864	£19,436	£20,018	£21,010	£22,026	£101,353
Change In Property Value	£11,250	£26,644	£35,455	£41,167	£30,258	£144,774
Net Return	£30,114	£46,079	£55,474	£62,177	£52,284	£246,127
Return From Rental Income (%)	8%	8%	8%	8%	9%	40%
Total Net Return (%)	12%	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