Terraced
PE7
3 beds
1 bath
West Lake Avenue, Hampton Vale, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£26,041
↗ 37%After 5 Years
Change In Property Value
£44,204
↗ 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 | £15,348 | £15,578 | £15,812 | £16,207 | £16,612 | £79,558 |
| Total Expenses | £9,403 | £9,438 | £9,472 | £9,522 | £9,573 | £47,408 |
| Profit Before Tax | £5,945 | £6,140 | £6,340 | £6,685 | £7,039 | £32,149 |
| Profit After Tax | £4,816 | £4,973 | £5,135 | £5,415 | £5,702 | £26,041 |
| Change In Property Value | £3,435 | £8,135 | £10,826 | £12,570 | £9,239 | £44,204 |
| Net Return | £8,251 | £13,108 | £15,961 | £17,985 | £14,941 | £70,245 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| 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