Flat
PE7
3 beds
2 baths
Harn Road, Hampton Centre, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£75,700First YearProfit From Rental Income
£20,261
↗ 27%After 5 Years
Change In Property Value
£48,065
↗ 19%After 5 Years
Return On Investment
90%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,188 | £16,431 | £16,677 | £17,094 | £17,522 | £83,912 |
| Total Expenses | £11,630 | £11,705 | £11,770 | £11,854 | £11,939 | £58,898 |
| Profit Before Tax | £4,558 | £4,726 | £4,907 | £5,240 | £5,582 | £25,014 |
| Profit After Tax | £3,692 | £3,828 | £3,975 | £4,245 | £4,522 | £20,261 |
| Change In Property Value | £3,735 | £8,846 | £11,771 | £13,668 | £10,046 | £48,065 |
| Net Return | £7,427 | £12,674 | £15,746 | £17,912 | £14,567 | £68,326 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 10% | 17% | 21% | 24% | 19% | 90% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change