Detached PE3 3 beds 1 bath

Lea Gardens, Peterborough PE3

East of England, England · PE3

Initial Investment

First Year

£107,497First Year

Profit From Rental Income

After 5 Years

£33,809

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£57,792

↗ 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	£23,796	£24,153	£24,757	£25,376	£26,137	£124,218
Total Expenses	£16,369	£16,416	£16,487	£16,560	£16,647	£82,479
Profit Before Tax	£7,427	£7,737	£8,270	£8,816	£9,490	£41,739
Profit After Tax	£6,016	£6,267	£6,698	£7,141	£7,687	£33,809
Change In Property Value	£5,100	£5,176	£12,259	£16,314	£18,942	£57,792
Net Return	£11,116	£11,443	£18,958	£23,455	£26,629	£91,601
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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