Detached
PE7
4 beds
2 baths
Lockwood Way, Hampton Water, Peterborough PE7
East of England, England · PE7
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£53,095
↗ 41%After 5 Years
Change In Property Value
£77,213
↗ 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 | £28,404 | £28,830 | £29,263 | £29,994 | £30,744 | £147,235 |
| Total Expenses | £16,210 | £16,266 | £16,319 | £16,403 | £16,488 | £81,686 |
| Profit Before Tax | £12,194 | £12,565 | £12,944 | £13,591 | £14,256 | £65,549 |
| Profit After Tax | £9,877 | £10,177 | £10,484 | £11,009 | £11,547 | £53,095 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £15,877 | £24,387 | £29,394 | £32,965 | £27,685 | £130,308 |
| Return From Rental Income (%) | 8% | 8% | 8% | 9% | 9% | 41% |
| Total Net Return (%) | 12% | 19% | 23% | 26% | 22% | 101% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change