Terraced PE2 2 beds 1 bath

Georgia Mews, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£27,250First Year

Profit From Rental Income

After 5 Years

£7,976

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£16,890

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,688	£5,773	£5,860	£6,006	£6,157	£29,484
Total Expenses	£3,884	£3,905	£3,924	£3,949	£3,975	£19,637
Profit Before Tax	£1,804	£1,868	£1,936	£2,057	£2,182	£9,847
Profit After Tax	£1,461	£1,513	£1,568	£1,666	£1,767	£7,976
Change In Property Value	£1,313	£3,108	£4,136	£4,803	£3,530	£16,890
Net Return	£2,774	£4,622	£5,704	£6,469	£5,297	£24,866
Return From Rental Income (%)	5%	6%	6%	6%	6%	29%
Total Net Return (%)	10%	17%	21%	24%	19%	91%

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