Detached PE7 4 beds 2 baths

Lockwood Way, Hampton Water, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£123,250First Year

Profit From Rental Income

After 5 Years

£51,013

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£74,318

↗ 19%After 5 Years

Return On Investment

102%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,336	£27,746	£28,162	£28,866	£29,588	£141,699
Total Expenses	£15,621	£15,674	£15,726	£15,807	£15,890	£78,719
Profit Before Tax	£11,715	£12,072	£12,436	£13,059	£13,698	£62,979
Profit After Tax	£9,489	£9,778	£10,073	£10,578	£11,095	£51,013
Change In Property Value	£5,775	£13,677	£18,200	£21,133	£15,532	£74,318
Net Return	£15,264	£23,455	£28,273	£31,710	£26,628	£125,331
Return From Rental Income (%)	8%	8%	8%	9%	9%	41%
Total Net Return (%)	12%	19%	23%	26%	22%	102%

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