Detached PE3 4 beds 2 baths

Oak View, Bretton, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£54,916

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£82,039

↗ 19%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,748	£30,194	£30,647	£31,413	£32,199	£154,201
Total Expenses	£17,149	£17,206	£17,262	£17,349	£17,438	£86,404
Profit Before Tax	£12,599	£12,988	£13,385	£14,064	£14,761	£67,797
Profit After Tax	£10,205	£10,520	£10,842	£11,392	£11,956	£54,916
Change In Property Value	£6,375	£15,098	£20,091	£23,328	£17,146	£82,039
Net Return	£16,580	£25,618	£30,933	£34,720	£29,102	£136,954
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	12%	19%	23%	25%	21%	100%

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