Terraced PE3 3 beds 1 bath

Risby, Bretton, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£57,985First Year

Profit From Rental Income

After 5 Years

£20,518

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£36,667

↗ 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	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£7,866	£7,897	£7,926	£7,969	£8,013	£39,671
Profit Before Tax	£4,674	£4,831	£4,993	£5,273	£5,560	£25,331
Profit After Tax	£3,786	£3,913	£4,044	£4,271	£4,504	£20,518
Change In Property Value	£2,849	£6,748	£8,980	£10,426	£7,663	£36,667
Net Return	£6,635	£10,661	£13,024	£14,697	£12,167	£57,185
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	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