Detached PE2 5 beds 2 baths

North Street, Stanground, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£40,285

↗ 39%After 5 Years

Change In Property Value

After 5 Years

£62,736

↗ 19%After 5 Years

Return On Investment

101%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,428	£22,764	£23,106	£23,684	£24,276	£116,257
Total Expenses	£13,200	£13,246	£13,290	£13,358	£13,428	£66,522
Profit Before Tax	£9,228	£9,519	£9,816	£10,325	£10,847	£49,735
Profit After Tax	£7,475	£7,710	£7,951	£8,363	£8,786	£40,285
Change In Property Value	£4,875	£11,546	£15,364	£17,839	£13,112	£62,736
Net Return	£12,350	£19,256	£23,315	£26,203	£21,898	£103,021
Return From Rental Income (%)	7%	8%	8%	8%	9%	39%
Total Net Return (%)	12%	19%	23%	26%	21%	101%

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