Flat
PE7
4 beds
2 baths
Charlton Crescent, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£31,904
↗ 29%After 5 Years
Change In Property Value
£67,561
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £15,536 | £15,621 | £15,696 | £15,797 | £15,899 | £78,549 |
| Profit Before Tax | £7,216 | £7,473 | £7,743 | £8,229 | £8,727 | £39,388 |
| Profit After Tax | £5,845 | £6,053 | £6,272 | £6,666 | £7,069 | £31,904 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £11,095 | £18,487 | £22,818 | £25,877 | £21,189 | £99,465 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 29% |
| Total Net Return (%) | 10% | 17% | 21% | 23% | 19% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change