Terraced PE3 3 beds 1 bath

Drayton, Bretton, Peterborough, Cambridgeshire PE3

East of England, England · PE3

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£24,703

↗ 36%After 5 Years

Change In Property Value

After 5 Years

£43,432

↗ 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	£14,856	£15,079	£15,305	£15,688	£16,080	£77,007
Total Expenses	£9,225	£9,260	£9,293	£9,341	£9,391	£46,510
Profit Before Tax	£5,631	£5,819	£6,012	£6,346	£6,689	£30,497
Profit After Tax	£4,561	£4,713	£4,870	£5,141	£5,418	£24,703
Change In Property Value	£3,375	£7,993	£10,637	£12,350	£9,077	£43,432
Net Return	£7,936	£12,707	£15,507	£17,491	£14,495	£68,135
Return From Rental Income (%)	7%	7%	7%	8%	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