Detached
PE3
3 beds
1 bath
Lea Gardens, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£107,497First YearProfit From Rental Income
£43,501
↗ 40%After 5 Years
Change In Property Value
£65,630
↗ 19%After 5 Years
Return On Investment
102%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,796 | £24,153 | £24,515 | £25,128 | £25,756 | £123,349 |
| Total Expenses | £13,819 | £13,867 | £13,914 | £13,985 | £14,059 | £69,644 |
| Profit Before Tax | £9,977 | £10,286 | £10,602 | £11,143 | £11,697 | £53,705 |
| Profit After Tax | £8,081 | £8,332 | £8,587 | £9,026 | £9,475 | £43,501 |
| Change In Property Value | £5,100 | £12,078 | £16,073 | £18,662 | £13,717 | £65,630 |
| Net Return | £13,181 | £20,410 | £24,660 | £27,688 | £23,192 | £109,131 |
| Return From Rental Income (%) | 8% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 102% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change