Terraced PE3 3 beds 1 bath

Artindale, Bretton, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£24,085

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£42,467

↗ 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	£14,520	£14,738	£14,959	£15,333	£15,716	£75,266
Total Expenses	£9,031	£9,065	£9,097	£9,145	£9,194	£45,531
Profit Before Tax	£5,490	£5,673	£5,862	£6,188	£6,522	£29,734
Profit After Tax	£4,446	£4,595	£4,748	£5,012	£5,283	£24,085
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£7,746	£12,411	£15,148	£17,088	£14,159	£66,552
Return From Rental Income (%)	7%	7%	7%	7%	8%	36%
Total Net Return (%)	12%	19%	23%	26%	21%	99%

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