Terraced PE3 3 beds 1 bath

Naseby Close, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£19,321

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£34,746

↗ 19%After 5 Years

Return On Investment

98%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,880	£12,058	£12,239	£12,545	£12,859	£61,581
Total Expenses	£7,480	£7,510	£7,538	£7,579	£7,621	£37,728
Profit Before Tax	£4,401	£4,548	£4,701	£4,966	£5,237	£23,853
Profit After Tax	£3,564	£3,684	£3,808	£4,022	£4,242	£19,321
Change In Property Value	£2,700	£6,395	£8,509	£9,880	£7,262	£34,746
Net Return	£6,264	£10,079	£12,317	£13,903	£11,504	£54,067
Return From Rental Income (%)	6%	7%	7%	7%	8%	35%
Total Net Return (%)	11%	18%	22%	25%	21%	98%

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