Detached
PE7
3 beds
2 baths
Lady Charlotte Road, Hampton Hargate, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£39,281
↗ 42%After 5 Years
Change In Property Value
£57,910
↗ 19%After 5 Years
Return On Investment
104%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,300 | £21,619 | £21,944 | £22,492 | £23,055 | £110,410 |
| Total Expenses | £12,283 | £12,327 | £12,370 | £12,435 | £12,502 | £61,916 |
| Profit Before Tax | £9,018 | £9,293 | £9,574 | £10,057 | £10,553 | £48,495 |
| Profit After Tax | £7,304 | £7,527 | £7,755 | £8,147 | £8,548 | £39,281 |
| Change In Property Value | £4,500 | £10,658 | £14,182 | £16,467 | £12,103 | £57,910 |
| Net Return | £11,804 | £18,184 | £21,937 | £24,614 | £20,651 | £97,190 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 42% |
| Total Net Return (%) | 13% | 19% | 23% | 26% | 22% | 104% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change