Terraced PE4 2 beds 1 bath

Somerville, Peterborough PE4

East of England, England · PE4

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£17,495

↗ 34%After 5 Years

Change In Property Value

After 5 Years

£32,816

↗ 19%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,052	£11,218	£11,386	£11,671	£11,962	£57,289
Total Expenses	£7,075	£7,104	£7,131	£7,170	£7,210	£35,690
Profit Before Tax	£3,977	£4,114	£4,255	£4,501	£4,753	£21,599
Profit After Tax	£3,221	£3,332	£3,447	£3,646	£3,850	£17,495
Change In Property Value	£2,550	£6,039	£8,037	£9,331	£6,858	£32,816
Net Return	£5,771	£9,371	£11,483	£12,977	£10,708	£50,311
Return From Rental Income (%)	6%	6%	7%	7%	7%	34%
Total Net Return (%)	11%	18%	22%	25%	21%	97%

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