Terraced
PE7
2 beds
2 baths
Stockwood Close, Hampton Gardens PE7
East of England, England · PE7
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£24,283
↗ 37%After 5 Years
Change In Property Value
£41,502
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £8,858 | £8,892 | £8,924 | £8,971 | £9,020 | £44,665 |
| Profit Before Tax | £5,542 | £5,724 | £5,911 | £6,235 | £6,566 | £29,979 |
| Profit After Tax | £4,489 | £4,637 | £4,788 | £5,050 | £5,319 | £24,283 |
| Change In Property Value | £3,225 | £7,638 | £10,164 | £11,801 | £8,674 | £41,502 |
| Net Return | £7,714 | £12,275 | £14,952 | £16,851 | £13,993 | £65,785 |
| Return From Rental Income (%) | 7% | 7% | 7% | 8% | 8% | 37% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 21% | 100% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change