Terraced PE7 3 beds 2 baths

Sheerness Way, Hampton Beach, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£91,747First Year

Profit From Rental Income

After 5 Years

£34,128

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£56,944

↗ 19%After 5 Years

Return On Investment

99%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,764	£20,060	£20,361	£20,870	£21,392	£102,448
Total Expenses	£11,968	£12,010	£12,050	£12,112	£12,175	£60,314
Profit Before Tax	£7,796	£8,050	£8,311	£8,759	£9,218	£42,134
Profit After Tax	£6,315	£6,521	£6,732	£7,095	£7,466	£34,128
Change In Property Value	£4,425	£10,480	£13,945	£16,192	£11,901	£56,944
Net Return	£10,740	£17,001	£20,677	£23,287	£19,368	£91,072
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	12%	19%	23%	25%	21%	99%

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