Detached PE1 4 beds 2 baths

Oxford Road, Peterborough PE1

East of England, England · PE1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£43,877

↗ 32%After 5 Years

Change In Property Value

After 5 Years

£71,391

↗ 17%After 5 Years

Return On Investment

85%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,820	£30,267	£31,024	£31,800	£32,754	£155,664
Total Expenses	£20,146	£20,202	£20,288	£20,377	£20,483	£101,495
Profit Before Tax	£9,675	£10,066	£10,736	£11,423	£12,271	£54,170
Profit After Tax	£7,836	£8,153	£8,696	£9,253	£9,939	£43,877
Change In Property Value	£6,300	£6,395	£15,144	£20,153	£23,400	£71,391
Net Return	£14,136	£14,548	£23,840	£29,405	£33,339	£115,269
Return From Rental Income (%)	6%	6%	6%	7%	7%	32%
Total Net Return (%)	10%	11%	18%	22%	25%	85%

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