Terraced
PE3
3 beds
1 bath
Stumpacre, Bretton, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£22,894
↗ 36%After 5 Years
Change In Property Value
£40,537
↗ 19%After 5 Years
Return On Investment
99%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £8,643 | £8,676 | £8,707 | £8,754 | £8,801 | £43,581 |
| Profit Before Tax | £5,217 | £5,392 | £5,572 | £5,882 | £6,201 | £28,264 |
| Profit After Tax | £4,226 | £4,367 | £4,513 | £4,765 | £5,023 | £22,894 |
| Change In Property Value | £3,150 | £7,460 | £9,927 | £11,527 | £8,472 | £40,537 |
| Net Return | £7,376 | £11,828 | £14,440 | £16,292 | £13,495 | £63,431 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 36% |
| Total Net Return (%) | 12% | 18% | 23% | 25% | 21% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change