Detached PE7 4 beds 3 baths

Farrow Avenue, Hampton Vale, Peterborough PE7

East of England, England · PE7

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£42,025

↗ 42%After 5 Years

Change In Property Value

After 5 Years

£61,770

↗ 19%After 5 Years

Return On Investment

103%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,716	£23,057	£23,403	£23,988	£24,587	£117,750
Total Expenses	£13,068	£13,114	£13,159	£13,228	£13,299	£65,867
Profit Before Tax	£9,648	£9,943	£10,244	£10,760	£11,289	£51,883
Profit After Tax	£7,815	£8,053	£8,297	£8,715	£9,144	£42,025
Change In Property Value	£4,800	£11,368	£15,128	£17,565	£12,910	£61,770
Net Return	£12,615	£19,421	£23,425	£26,280	£22,054	£103,796
Return From Rental Income (%)	8%	8%	8%	9%	9%	42%
Total Net Return (%)	13%	19%	23%	26%	22%	103%

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