Terraced PE2 4 beds 1 bath

Brudenell, Orton Goldhay, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£64,000First Year

Profit From Rental Income

After 5 Years

£22,123

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£40,537

↗ 19%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,656	£13,861	£14,069	£14,420	£14,781	£70,787
Total Expenses	£8,622	£8,655	£8,686	£8,732	£8,779	£43,475
Profit Before Tax	£5,034	£5,206	£5,382	£5,688	£6,002	£27,312
Profit After Tax	£4,077	£4,216	£4,360	£4,608	£4,862	£22,123
Change In Property Value	£3,150	£7,460	£9,927	£11,527	£8,472	£40,537
Net Return	£7,227	£11,677	£14,287	£16,135	£13,334	£62,660
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%

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