Terraced PE1 2 beds 1 bath

Princes Gardens, Peterborough, Cambridgeshire PE1

East of England, England · PE1

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£18,765

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£32,816

↗ 19%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,388	£11,559	£11,732	£12,026	£12,326	£59,031
Total Expenses	£7,109	£7,138	£7,166	£7,206	£7,246	£35,864
Profit Before Tax	£4,279	£4,421	£4,566	£4,820	£5,080	£23,167
Profit After Tax	£3,466	£3,581	£3,699	£3,904	£4,115	£18,765
Change In Property Value	£2,550	£6,039	£8,037	£9,331	£6,858	£32,816
Net Return	£6,016	£9,620	£11,735	£13,235	£10,973	£51,580
Return From Rental Income (%)	7%	7%	7%	8%	8%	36%
Total Net Return (%)	12%	19%	23%	25%	21%	99%

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