Detached
PE7
5 beds
3 baths
Horseshoe Way, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£56,548
↗ 41%After 5 Years
Change In Property Value
£82,039
↗ 19%After 5 Years
Return On Investment
101%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,180 | £30,633 | £31,092 | £31,869 | £32,666 | £156,441 |
| Total Expenses | £17,192 | £17,250 | £17,306 | £17,395 | £17,485 | £86,628 |
| Profit Before Tax | £12,988 | £13,383 | £13,786 | £14,475 | £15,181 | £69,812 |
| Profit After Tax | £10,520 | £10,840 | £11,167 | £11,725 | £12,297 | £56,548 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £16,895 | £25,938 | £31,258 | £35,053 | £29,443 | £138,587 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 21% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change