Detached PE3 2 beds 1 bath

Bramall Court, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£27,395

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£42,467

↗ 19%After 5 Years

Return On Investment

104%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,396	£15,627	£15,861	£16,258	£16,664	£79,806
Total Expenses	£9,118	£9,154	£9,187	£9,237	£9,289	£45,985
Profit Before Tax	£6,278	£6,473	£6,674	£7,020	£7,376	£33,821
Profit After Tax	£5,085	£5,243	£5,406	£5,687	£5,974	£27,395
Change In Property Value	£3,300	£7,816	£10,400	£12,076	£8,876	£42,467
Net Return	£8,385	£13,059	£15,806	£17,762	£14,850	£69,862
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	13%	19%	24%	27%	22%	104%

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