Detached PE1 3 beds 1 bath

Heron Park, Parnwell, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£19,250

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£33,146

↗ 17%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,848	£14,056	£14,407	£14,767	£15,210	£72,288
Total Expenses	£9,621	£9,654	£9,700	£9,747	£9,802	£48,523
Profit Before Tax	£4,227	£4,402	£4,708	£5,021	£5,409	£23,766
Profit After Tax	£3,424	£3,566	£3,813	£4,067	£4,381	£19,250
Change In Property Value	£2,925	£2,969	£7,031	£9,357	£10,864	£33,146
Net Return	£6,349	£6,535	£10,844	£13,423	£15,245	£52,396
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	11%	11%	18%	23%	26%	88%

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