Terraced
PE3
3 beds
1 bath
Oxclose, Bretton, Peterborough PE3
East of England, England · PE3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£20,512
↗ 35%After 5 Years
Change In Property Value
£36,676
↗ 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 | £7,867 | £7,899 | £7,928 | £7,971 | £8,014 | £39,679 |
| Profit Before Tax | £4,673 | £4,830 | £4,991 | £5,271 | £5,559 | £25,323 |
| Profit After Tax | £3,785 | £3,912 | £4,043 | £4,270 | £4,502 | £20,512 |
| Change In Property Value | £2,850 | £6,750 | £8,982 | £10,429 | £7,665 | £36,676 |
| Net Return | £6,635 | £10,662 | £13,025 | £14,699 | £12,168 | £57,188 |
| Return From Rental Income (%) | 7% | 7% | 7% | 7% | 8% | 35% |
| Total Net Return (%) | 11% | 18% | 22% | 25% | 21% | 99% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change