Semi Detached PE3 5 beds 5 baths

Williamson Avenue, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£48,075

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£86,865

↗ 19%After 5 Years

Return On Investment

92%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,800	£29,232	£29,670	£30,412	£31,173	£149,287
Total Expenses	£17,859	£17,914	£17,969	£18,053	£18,140	£89,935
Profit Before Tax	£10,941	£11,318	£11,702	£12,359	£13,033	£59,352
Profit After Tax	£8,862	£9,167	£9,479	£10,011	£10,556	£48,075
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£15,612	£25,153	£30,752	£34,711	£28,711	£134,940
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	11%	17%	21%	24%	20%	92%

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