Detached PE6 4 beds 2 baths

Carpenters Mews, Newborough PE6

East of England, England · PE6

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£75,047

↗ 40%After 5 Years

Change In Property Value

After 5 Years

£110,994

↗ 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	£40,248	£40,852	£41,464	£42,501	£43,564	£208,629
Total Expenses	£23,025	£23,098	£23,170	£23,284	£23,401	£115,978
Profit Before Tax	£17,223	£17,753	£18,295	£19,217	£20,163	£92,651
Profit After Tax	£13,950	£14,380	£14,819	£15,566	£16,332	£75,047
Change In Property Value	£8,625	£20,427	£27,182	£31,562	£23,198	£110,994
Net Return	£22,575	£34,807	£42,001	£47,128	£39,530	£186,041
Return From Rental Income (%)	7%	8%	8%	8%	9%	40%
Total Net Return (%)	12%	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