Detached PE7 4 beds 3 baths

Pintail Gardens, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£63,410

↗ 41%After 5 Years

Change In Property Value

After 5 Years

£91,691

↗ 19%After 5 Years

Return On Investment

100%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,720	£34,226	£34,739	£35,608	£36,498	£174,791
Total Expenses	£19,155	£19,218	£19,280	£19,377	£19,477	£96,507
Profit Before Tax	£14,565	£15,008	£15,459	£16,231	£17,021	£78,284
Profit After Tax	£11,798	£12,156	£12,522	£13,147	£13,787	£63,410
Change In Property Value	£7,125	£16,874	£22,455	£26,073	£19,163	£91,691
Net Return	£18,923	£29,031	£34,977	£39,219	£32,951	£155,100
Return From Rental Income (%)	8%	8%	8%	8%	9%	41%
Total Net Return (%)	12%	19%	23%	25%	21%	100%

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