Detached PE1 3 beds 2 baths

Swan Gardens, Eastfield, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£36,536

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£54,049

↗ 19%After 5 Years

Return On Investment

105%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,884	£20,182	£20,485	£20,997	£21,522	£103,070
Total Expenses	£11,497	£11,540	£11,580	£11,642	£11,705	£57,964
Profit Before Tax	£8,387	£8,643	£8,905	£9,355	£9,817	£45,106
Profit After Tax	£6,793	£7,000	£7,213	£7,578	£7,952	£36,536
Change In Property Value	£4,200	£9,947	£13,237	£15,369	£11,296	£54,049
Net Return	£10,993	£16,947	£20,449	£22,947	£19,248	£90,585
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	13%	20%	24%	27%	22%	105%

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