Semi Detached PE2 3 beds 1 bath

Allan Avenue, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£89,650First Year

Profit From Rental Income

After 5 Years

£29,015

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£55,786

↗ 19%After 5 Years

Return On Investment

95%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,204	£18,477	£18,754	£19,223	£19,704	£94,362
Total Expenses	£11,619	£11,659	£11,697	£11,754	£11,813	£58,541
Profit Before Tax	£6,585	£6,818	£7,057	£7,469	£7,891	£35,821
Profit After Tax	£5,334	£5,523	£5,717	£6,050	£6,392	£29,015
Change In Property Value	£4,335	£10,267	£13,662	£15,863	£11,659	£55,786
Net Return	£9,669	£15,790	£19,379	£21,913	£18,051	£84,801
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	18%	22%	24%	20%	95%

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