Terraced
PE3
3 beds
1 bath
Brynmore, Bretton, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£19,939
↗ 35%After 5 Years
Change In Property Value
£35,711
↗ 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 | £12,216 | £12,399 | £12,585 | £12,900 | £13,222 | £63,323 |
| Total Expenses | £7,674 | £7,705 | £7,734 | £7,776 | £7,818 | £38,706 |
| Profit Before Tax | £4,542 | £4,694 | £4,852 | £5,124 | £5,404 | £24,616 |
| Profit After Tax | £3,679 | £3,802 | £3,930 | £4,151 | £4,377 | £19,939 |
| Change In Property Value | £2,775 | £6,572 | £8,746 | £10,155 | £7,464 | £35,711 |
| Net Return | £6,454 | £10,375 | £12,675 | £14,305 | £11,841 | £55,650 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 98% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change