Detached PE2 3 beds 1 bath

Glebe Road, Fletton, Peterborough PE2

East of England, England · PE2

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£26,416

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£47,594

↗ 17%After 5 Years

Return On Investment

86%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,320	£19,610	£20,100	£20,603	£21,221	£100,853
Total Expenses	£13,541	£13,581	£13,641	£13,702	£13,775	£68,241
Profit Before Tax	£5,779	£6,028	£6,459	£6,900	£7,446	£32,612
Profit After Tax	£4,681	£4,883	£5,232	£5,589	£6,031	£26,416
Change In Property Value	£4,200	£4,263	£10,096	£13,435	£15,600	£47,594
Net Return	£8,881	£9,146	£15,328	£19,024	£21,631	£74,010
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
Total Net Return (%)	10%	11%	18%	22%	25%	86%

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