Terraced PE2 4 beds 1 bath

Marsham, Orton Goldhay, Peterborough, Cambridgeshire PE2

East of England, England · PE2

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£15,204

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£28,955

↗ 19%After 5 Years

Return On Investment

96%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,051	£10,302	£10,560	£50,571
Total Expenses	£6,302	£6,329	£6,354	£6,390	£6,426	£31,801
Profit Before Tax	£3,454	£3,573	£3,697	£3,912	£4,134	£18,770
Profit After Tax	£2,798	£2,894	£2,994	£3,169	£3,348	£15,204
Change In Property Value	£2,250	£5,329	£7,091	£8,233	£6,052	£28,955
Net Return	£5,048	£8,223	£10,085	£11,403	£9,400	£44,159
Return From Rental Income (%)	6%	6%	7%	7%	7%	33%
Total Net Return (%)	11%	18%	22%	25%	20%	96%

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